[OWG] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 19.26%
YoY- 23.28%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 139,856 140,370 138,025 133,754 121,972 133,966 131,849 3.99%
PBT 4,616 9,078 10,928 9,870 5,216 15,427 9,753 -39.18%
Tax -1,876 -4,259 -3,344 -3,650 -8 -3,699 -5,656 -51.98%
NP 2,740 4,819 7,584 6,220 5,208 11,728 4,097 -23.46%
-
NP to SH 2,736 4,787 7,590 6,216 5,212 11,736 4,105 -23.64%
-
Tax Rate 40.64% 46.92% 30.60% 36.98% 0.15% 23.98% 57.99% -
Total Cost 137,116 135,551 130,441 127,534 116,764 122,238 127,752 4.81%
-
Net Worth 227,999 229,440 229,440 238,618 234,029 215,422 202,493 8.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 9,177 12,236 - - - - -
Div Payout % - 191.72% 161.21% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 227,999 229,440 229,440 238,618 234,029 215,422 202,493 8.20%
NOSH 455,999 458,881 458,881 458,881 437,046 430,896 430,836 3.84%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.96% 3.43% 5.49% 4.65% 4.27% 8.75% 3.11% -
ROE 1.20% 2.09% 3.31% 2.60% 2.23% 5.45% 2.03% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 30.67 30.59 30.08 29.15 26.58 31.09 30.60 0.15%
EPS 0.60 1.06 1.65 1.36 1.12 2.72 0.95 -26.32%
DPS 0.00 2.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.52 0.51 0.50 0.47 4.19%
Adjusted Per Share Value based on latest NOSH - 458,881
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 30.67 30.78 30.27 29.33 26.75 29.38 28.91 4.00%
EPS 0.60 1.05 1.66 1.36 1.14 2.57 0.90 -23.62%
DPS 0.00 2.01 2.68 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.5032 0.5032 0.5233 0.5132 0.4724 0.4441 8.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.42 0.485 0.485 0.47 0.54 0.55 0.53 -
P/RPS 1.37 1.59 1.61 1.61 2.03 1.77 1.73 -14.36%
P/EPS 70.00 46.49 29.32 34.70 47.54 20.19 55.62 16.51%
EY 1.43 2.15 3.41 2.88 2.10 4.95 1.80 -14.18%
DY 0.00 4.12 5.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.97 0.90 1.06 1.10 1.13 -17.89%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 30/08/24 31/05/24 27/02/24 29/11/23 29/08/23 30/05/23 -
Price 0.35 0.45 0.50 0.525 0.535 0.53 0.59 -
P/RPS 1.14 1.47 1.66 1.80 2.01 1.70 1.93 -29.53%
P/EPS 58.33 43.14 30.23 38.76 47.10 19.46 61.92 -3.89%
EY 1.71 2.32 3.31 2.58 2.12 5.14 1.62 3.66%
DY 0.00 4.44 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 1.00 1.01 1.05 1.06 1.26 -32.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment