[OWG] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -21.97%
YoY- -54.93%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 120,576 121,661 119,986 115,903 108,602 103,754 97,967 14.80%
PBT 7,261 8,129 8,564 9,587 13,370 16,645 17,778 -44.86%
Tax -1,428 -2,419 -3,469 -3,743 -5,329 -5,579 -5,107 -57.14%
NP 5,833 5,710 5,095 5,844 8,041 11,066 12,671 -40.29%
-
NP to SH 6,542 6,696 5,838 6,411 8,216 10,844 12,571 -35.22%
-
Tax Rate 19.67% 29.76% 40.51% 39.04% 39.86% 33.52% 28.73% -
Total Cost 114,743 115,951 114,891 110,059 100,561 92,688 85,296 21.79%
-
Net Worth 234,325 225,030 211,458 202,361 201,541 180,537 213,919 6.24%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - 5,339 -
Div Payout % - - - - - - 42.47% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 234,325 225,030 211,458 202,361 201,541 180,537 213,919 6.24%
NOSH 257,500 257,500 240,293 238,072 234,351 234,464 274,255 -4.10%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.84% 4.69% 4.25% 5.04% 7.40% 10.67% 12.93% -
ROE 2.79% 2.98% 2.76% 3.17% 4.08% 6.01% 5.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.83 48.66 49.93 48.68 46.34 44.25 35.72 19.72%
EPS 2.54 2.68 2.43 2.69 3.51 4.63 4.58 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 0.91 0.90 0.88 0.85 0.86 0.77 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 242,884
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.28 26.51 26.15 25.26 23.67 22.61 21.35 14.81%
EPS 1.43 1.46 1.27 1.40 1.79 2.36 2.74 -35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
NAPS 0.5106 0.4904 0.4608 0.441 0.4392 0.3934 0.4662 6.23%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.22 1.17 1.75 1.98 2.30 2.21 2.12 -
P/RPS 2.61 2.40 3.50 4.07 4.96 4.99 5.93 -42.05%
P/EPS 48.02 43.69 72.03 73.53 65.60 47.78 46.25 2.52%
EY 2.08 2.29 1.39 1.36 1.52 2.09 2.16 -2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 1.34 1.30 1.99 2.33 2.67 2.87 2.72 -37.54%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 24/11/17 29/08/17 30/05/17 22/02/17 28/11/16 22/08/16 -
Price 1.34 1.16 1.18 1.81 2.02 2.28 1.91 -
P/RPS 2.86 2.38 2.36 3.72 4.36 5.15 5.35 -34.05%
P/EPS 52.74 43.32 48.57 67.21 57.62 49.30 41.67 16.95%
EY 1.90 2.31 2.06 1.49 1.74 2.03 2.40 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.02 -
P/NAPS 1.47 1.29 1.34 2.13 2.35 2.96 2.45 -28.79%

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