[OWG] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 56.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 94,131 90,349 86,892 66,483 43,786 19,222 0 -
PBT 20,942 18,977 19,002 14,966 9,579 4,053 0 -
Tax -5,466 -4,751 -4,775 -3,663 -2,332 -992 0 -
NP 15,476 14,226 14,227 11,303 7,247 3,061 0 -
-
NP to SH 15,339 14,164 14,155 11,243 7,201 3,042 0 -
-
Tax Rate 26.10% 25.04% 25.13% 24.48% 24.34% 24.48% - -
Total Cost 78,655 76,123 72,665 55,180 36,539 16,161 0 -
-
Net Worth 148,166 0 9,463,999 0 0 0 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 5,339 5,339 - - - - - -
Div Payout % 34.81% 37.70% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 148,166 0 9,463,999 0 0 0 0 -
NOSH 185,208 190,687 14,560,000 20,210,000 20,930,000 15,210,000 0 -
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.44% 15.75% 16.37% 17.00% 16.55% 15.92% 0.00% -
ROE 10.35% 0.00% 0.15% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.82 47.38 0.60 0.33 0.21 0.13 0.00 -
EPS 8.28 7.43 0.10 0.06 0.03 0.02 0.00 -
DPS 2.88 2.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.00 0.65 0.00 0.00 0.00 0.65 14.80%
Adjusted Per Share Value based on latest NOSH - 20,210,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.51 19.69 18.94 14.49 9.54 4.19 0.00 -
EPS 3.34 3.09 3.08 2.45 1.57 0.66 0.00 -
DPS 1.16 1.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3229 0.00 20.6241 0.00 0.00 0.00 0.65 -37.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - - -
Price 3.09 2.30 2.69 1.74 0.89 0.00 0.00 -
P/RPS 6.08 4.85 450.75 528.94 425.43 0.00 0.00 -
P/EPS 37.31 30.96 2,766.97 3,127.76 2,586.82 0.00 0.00 -
EY 2.68 3.23 0.04 0.03 0.04 0.00 0.00 -
DY 0.93 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 0.00 4.14 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 12/11/15 26/08/15 - - - - -
Price 2.46 2.69 2.15 0.00 0.00 0.00 0.00 -
P/RPS 4.84 5.68 360.26 0.00 0.00 0.00 0.00 -
P/EPS 29.70 36.22 2,211.52 0.00 0.00 0.00 0.00 -
EY 3.37 2.76 0.05 0.00 0.00 0.00 0.00 -
DY 1.17 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 0.00 3.31 0.00 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