[OWG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 206.93%
YoY- -51.94%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 30,141 119,986 93,172 61,659 28,466 97,967 75,237 -45.62%
PBT 2,460 8,564 7,565 7,111 2,895 17,778 15,756 -70.97%
Tax -390 -3,469 -2,865 -3,245 -1,440 -5,106 -4,229 -79.55%
NP 2,070 5,095 4,700 3,866 1,455 12,672 11,527 -68.13%
-
NP to SH 2,171 5,848 5,152 4,030 1,313 12,572 11,312 -66.69%
-
Tax Rate 15.85% 40.51% 37.87% 45.63% 49.74% 28.72% 26.84% -
Total Cost 28,071 114,891 88,472 57,793 27,011 85,295 63,710 -42.06%
-
Net Worth 225,030 211,458 202,361 201,541 180,537 176,776 175,764 17.88%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - 6,345 6,309 -
Div Payout % - - - - - 50.48% 55.78% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 225,030 211,458 202,361 201,541 180,537 176,776 175,764 17.88%
NOSH 257,500 242,884 242,884 242,884 234,464 226,636 225,338 9.29%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.87% 4.25% 5.04% 6.27% 5.11% 12.93% 15.32% -
ROE 0.96% 2.77% 2.55% 2.00% 0.73% 7.11% 6.44% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.05 49.93 39.14 26.31 12.14 43.23 33.39 -49.27%
EPS 0.87 2.43 2.16 1.72 0.56 5.55 5.02 -68.88%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 2.80 -
NAPS 0.90 0.88 0.85 0.86 0.77 0.78 0.78 10.00%
Adjusted Per Share Value based on latest NOSH - 242,884
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.61 26.31 20.43 13.52 6.24 21.48 16.50 -45.62%
EPS 0.48 1.28 1.13 0.88 0.29 2.76 2.48 -66.50%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 1.38 -
NAPS 0.4935 0.4637 0.4438 0.442 0.3959 0.3877 0.3854 17.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.17 1.75 1.98 2.30 2.21 2.12 2.40 -
P/RPS 9.71 3.50 5.06 8.74 18.20 4.90 7.19 22.15%
P/EPS 134.75 71.91 91.50 133.75 394.64 38.22 47.81 99.40%
EY 0.74 1.39 1.09 0.75 0.25 2.62 2.09 -49.91%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.17 -
P/NAPS 1.30 1.99 2.33 2.67 2.87 2.72 3.08 -43.70%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 30/05/17 22/02/17 28/11/16 22/08/16 25/05/16 -
Price 1.16 1.18 1.81 2.02 2.28 1.91 2.20 -
P/RPS 9.62 2.36 4.62 7.68 18.78 4.42 6.59 28.65%
P/EPS 133.60 48.49 83.64 117.47 407.14 34.43 43.82 110.11%
EY 0.75 2.06 1.20 0.85 0.25 2.90 2.28 -52.31%
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.27 -
P/NAPS 1.29 1.34 2.13 2.35 2.96 2.45 2.82 -40.60%

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