[OWG] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 25.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 95,646 94,131 90,349 86,892 66,483 43,786 19,222 191.17%
PBT 19,792 20,942 18,977 19,002 14,966 9,579 4,053 187.55%
Tax -5,341 -5,466 -4,751 -4,775 -3,663 -2,332 -992 206.87%
NP 14,451 15,476 14,226 14,227 11,303 7,247 3,061 181.15%
-
NP to SH 14,223 15,339 14,164 14,155 11,243 7,201 3,042 179.34%
-
Tax Rate 26.99% 26.10% 25.04% 25.13% 24.48% 24.34% 24.48% -
Total Cost 81,195 78,655 76,123 72,665 55,180 36,539 16,161 193.05%
-
Net Worth 175,559 148,166 0 9,463,999 0 0 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 5,339 5,339 5,339 - - - - -
Div Payout % 37.54% 34.81% 37.70% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 175,559 148,166 0 9,463,999 0 0 0 -
NOSH 225,076 185,208 190,687 14,560,000 20,210,000 20,930,000 15,210,000 -93.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 15.11% 16.44% 15.75% 16.37% 17.00% 16.55% 15.92% -
ROE 8.10% 10.35% 0.00% 0.15% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 42.49 50.82 47.38 0.60 0.33 0.21 0.13 4628.24%
EPS 6.32 8.28 7.43 0.10 0.06 0.03 0.02 4523.14%
DPS 2.37 2.88 2.80 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.00 0.65 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 14,560,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 20.98 20.64 19.81 19.06 14.58 9.60 4.22 191.00%
EPS 3.12 3.36 3.11 3.10 2.47 1.58 0.67 178.59%
DPS 1.17 1.17 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.385 0.3249 0.00 20.7544 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 2.40 3.09 2.30 2.69 1.74 0.89 0.00 -
P/RPS 5.65 6.08 4.85 450.75 528.94 425.43 0.00 -
P/EPS 37.98 37.31 30.96 2,766.97 3,127.76 2,586.82 0.00 -
EY 2.63 2.68 3.23 0.04 0.03 0.04 0.00 -
DY 0.99 0.93 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 3.86 0.00 4.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 19/02/16 12/11/15 26/08/15 - - - -
Price 2.20 2.46 2.69 2.15 0.00 0.00 0.00 -
P/RPS 5.18 4.84 5.68 360.26 0.00 0.00 0.00 -
P/EPS 34.81 29.70 36.22 2,211.52 0.00 0.00 0.00 -
EY 2.87 3.37 2.76 0.05 0.00 0.00 0.00 -
DY 1.08 1.17 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 3.08 0.00 3.31 0.00 0.00 0.00 -

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