[OWG] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 8.3%
YoY- 113.01%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 103,754 97,967 95,646 94,131 90,349 86,892 66,483 34.43%
PBT 16,645 17,778 19,792 20,942 18,977 19,002 14,966 7.32%
Tax -5,579 -5,107 -5,341 -5,466 -4,751 -4,775 -3,663 32.27%
NP 11,066 12,671 14,451 15,476 14,226 14,227 11,303 -1.39%
-
NP to SH 10,844 12,571 14,223 15,339 14,164 14,155 11,243 -2.37%
-
Tax Rate 33.52% 28.73% 26.99% 26.10% 25.04% 25.13% 24.48% -
Total Cost 92,688 85,296 81,195 78,655 76,123 72,665 55,180 41.17%
-
Net Worth 180,537 213,919 175,559 148,166 0 9,463,999 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 5,339 5,339 5,339 5,339 - - -
Div Payout % - 42.47% 37.54% 34.81% 37.70% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 180,537 213,919 175,559 148,166 0 9,463,999 0 -
NOSH 234,464 274,255 225,076 185,208 190,687 14,560,000 20,210,000 -94.83%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.67% 12.93% 15.11% 16.44% 15.75% 16.37% 17.00% -
ROE 6.01% 5.88% 8.10% 10.35% 0.00% 0.15% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.25 35.72 42.49 50.82 47.38 0.60 0.33 2496.51%
EPS 4.63 4.58 6.32 8.28 7.43 0.10 0.06 1698.24%
DPS 0.00 1.95 2.37 2.88 2.80 0.00 0.00 -
NAPS 0.77 0.78 0.78 0.80 0.00 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,208
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.75 21.48 20.98 20.64 19.81 19.06 14.58 34.42%
EPS 2.38 2.76 3.12 3.36 3.11 3.10 2.47 -2.43%
DPS 0.00 1.17 1.17 1.17 1.17 0.00 0.00 -
NAPS 0.3959 0.4691 0.385 0.3249 0.00 20.7544 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.21 2.12 2.40 3.09 2.30 2.69 1.74 -
P/RPS 4.99 5.93 5.65 6.08 4.85 450.75 528.94 -95.49%
P/EPS 47.78 46.25 37.98 37.31 30.96 2,766.97 3,127.76 -93.79%
EY 2.09 2.16 2.63 2.68 3.23 0.04 0.03 1580.06%
DY 0.00 0.92 0.99 0.93 1.22 0.00 0.00 -
P/NAPS 2.87 2.72 3.08 3.86 0.00 4.14 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 22/08/16 25/05/16 19/02/16 12/11/15 26/08/15 - -
Price 2.28 1.91 2.20 2.46 2.69 2.15 0.00 -
P/RPS 5.15 5.35 5.18 4.84 5.68 360.26 0.00 -
P/EPS 49.30 41.67 34.81 29.70 36.22 2,211.52 0.00 -
EY 2.03 2.40 2.87 3.37 2.76 0.05 0.00 -
DY 0.00 1.02 1.08 1.17 1.04 0.00 0.00 -
P/NAPS 2.96 2.45 2.82 3.08 0.00 3.31 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