[OWG] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -78.45%
YoY- 0.3%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 97,967 75,237 51,025 22,679 86,892 66,483 43,786 71.14%
PBT 17,778 15,756 11,519 4,028 19,002 14,966 9,579 51.07%
Tax -5,106 -4,229 -3,023 -968 -4,775 -3,664 -2,333 68.64%
NP 12,672 11,527 8,496 3,060 14,227 11,302 7,246 45.20%
-
NP to SH 12,572 11,312 8,386 3,051 14,155 11,243 7,246 44.43%
-
Tax Rate 28.72% 26.84% 26.24% 24.03% 25.13% 24.48% 24.36% -
Total Cost 85,295 63,710 42,529 19,619 72,665 55,181 36,540 76.06%
-
Net Worth 176,776 175,764 148,097 146,829 13,801,124 14,428,516 13,405,100 -94.43%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,345 6,309 5,183 5,339 - - - -
Div Payout % 50.48% 55.78% 61.81% 175.00% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 176,776 175,764 148,097 146,829 13,801,124 14,428,516 13,405,100 -94.43%
NOSH 226,636 225,338 185,121 190,687 17,693,750 18,738,333 18,115,000 -94.62%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.93% 15.32% 16.65% 13.49% 16.37% 17.00% 16.55% -
ROE 7.11% 6.44% 5.66% 2.08% 0.10% 0.08% 0.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.23 33.39 27.56 11.89 0.49 0.35 0.24 3099.56%
EPS 5.55 5.02 4.53 1.60 0.08 0.06 0.04 2588.19%
DPS 2.80 2.80 2.80 2.80 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.80 0.77 0.78 0.77 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 190,687
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 21.48 16.50 11.19 4.97 19.06 14.58 9.60 71.15%
EPS 2.76 2.48 1.84 0.67 3.10 2.47 1.59 44.48%
DPS 1.39 1.38 1.14 1.17 0.00 0.00 0.00 -
NAPS 0.3877 0.3854 0.3248 0.322 30.2656 31.6415 29.3972 -94.43%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.12 2.40 3.09 2.30 2.69 1.74 0.89 -
P/RPS 4.90 7.19 11.21 19.34 547.76 490.42 368.21 -94.39%
P/EPS 38.22 47.81 68.21 143.75 3,362.50 2,900.00 2,225.00 -93.35%
EY 2.62 2.09 1.47 0.70 0.03 0.03 0.04 1529.04%
DY 1.32 1.17 0.91 1.22 0.00 0.00 0.00 -
P/NAPS 2.72 3.08 3.86 2.99 3.45 2.26 1.20 72.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 25/05/16 19/02/16 12/11/15 26/08/15 25/05/15 24/02/15 -
Price 1.91 2.20 2.46 2.69 2.15 2.70 1.48 -
P/RPS 4.42 6.59 8.93 22.62 437.80 761.00 612.30 -96.27%
P/EPS 34.43 43.82 54.30 168.13 2,687.50 4,500.00 3,700.00 -95.58%
EY 2.90 2.28 1.84 0.59 0.04 0.02 0.03 2012.16%
DY 1.47 1.27 1.14 1.04 0.00 0.00 0.00 -
P/NAPS 2.45 2.82 3.08 3.49 2.76 3.51 2.00 14.50%

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