[OWG] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 852.27%
YoY- 157.68%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 36,166 37,930 141,520 132,774 124,500 123,318 102,050 -15.86%
PBT -22,448 -36,218 6,060 2,338 11,616 14,222 23,038 -
Tax -12 0 -358 22,062 -2,408 -6,490 -6,046 -64.51%
NP -22,460 -36,218 5,702 24,400 9,208 7,732 16,992 -
-
NP to SH -22,454 -36,208 5,716 24,340 9,446 8,060 16,772 -
-
Tax Rate - - 5.91% -943.63% 20.73% 45.63% 26.24% -
Total Cost 58,626 74,148 135,818 108,374 115,292 115,586 85,058 -6.00%
-
Net Worth 191,587 227,456 259,441 261,946 234,325 201,541 148,097 4.38%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 10,366 -
Div Payout % - - - - - - 61.81% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 191,587 227,456 259,441 261,946 234,325 201,541 148,097 4.38%
NOSH 399,139 399,139 285,100 277,100 257,500 242,884 185,121 13.64%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -62.10% -95.49% 4.03% 18.38% 7.40% 6.27% 16.65% -
ROE -11.72% -15.92% 2.20% 9.29% 4.03% 4.00% 11.33% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 9.06 12.67 49.64 48.66 48.35 52.62 55.13 -25.96%
EPS -5.62 -12.10 2.00 9.02 3.72 3.44 9.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.60 -
NAPS 0.48 0.76 0.91 0.96 0.91 0.86 0.80 -8.15%
Adjusted Per Share Value based on latest NOSH - 277,100
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.88 8.27 30.84 28.93 27.13 26.87 22.24 -15.86%
EPS -4.89 -7.89 1.25 5.30 2.06 1.76 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.26 -
NAPS 0.4175 0.4957 0.5654 0.5708 0.5106 0.4392 0.3227 4.38%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.485 0.35 0.54 0.515 1.22 2.30 3.09 -
P/RPS 5.35 2.76 1.09 1.06 2.52 4.37 5.61 -0.78%
P/EPS -8.62 -2.89 26.93 5.77 33.26 66.87 34.11 -
EY -11.60 -34.57 3.71 17.32 3.01 1.50 2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.81 -
P/NAPS 1.01 0.46 0.59 0.54 1.34 2.67 3.86 -20.00%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 22/02/21 21/02/20 26/02/19 13/02/18 22/02/17 19/02/16 -
Price 0.555 0.34 0.53 0.645 1.34 2.02 2.46 -
P/RPS 6.13 2.68 1.07 1.33 2.77 3.84 4.46 5.43%
P/EPS -9.87 -2.81 26.44 7.23 36.53 58.73 27.15 -
EY -10.14 -35.58 3.78 13.83 2.74 1.70 3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.28 -
P/NAPS 1.16 0.45 0.58 0.67 1.47 2.35 3.08 -15.00%

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