[OWG] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -9.47%
YoY- -733.45%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 133,754 134,410 36,166 37,930 141,520 132,774 124,500 1.20%
PBT 9,870 8,924 -22,448 -36,218 6,060 2,338 11,616 -2.67%
Tax -3,650 -3,888 -12 0 -358 22,062 -2,408 7.17%
NP 6,220 5,036 -22,460 -36,218 5,702 24,400 9,208 -6.32%
-
NP to SH 6,216 5,042 -22,454 -36,208 5,716 24,340 9,446 -6.73%
-
Tax Rate 36.98% 43.57% - - 5.91% -943.63% 20.73% -
Total Cost 127,534 129,374 58,626 74,148 135,818 108,374 115,292 1.69%
-
Net Worth 238,618 202,493 191,587 227,456 259,441 261,946 234,325 0.30%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 238,618 202,493 191,587 227,456 259,441 261,946 234,325 0.30%
NOSH 458,881 430,836 399,139 399,139 285,100 277,100 257,500 10.10%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.65% 3.75% -62.10% -95.49% 4.03% 18.38% 7.40% -
ROE 2.60% 2.49% -11.72% -15.92% 2.20% 9.29% 4.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.15 31.20 9.06 12.67 49.64 48.66 48.35 -8.08%
EPS 1.36 1.18 -5.62 -12.10 2.00 9.02 3.72 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.48 0.76 0.91 0.96 0.91 -8.90%
Adjusted Per Share Value based on latest NOSH - 399,139
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.33 29.48 7.93 8.32 31.04 29.12 27.30 1.20%
EPS 1.36 1.11 -4.92 -7.94 1.25 5.34 2.07 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.4441 0.4201 0.4988 0.5689 0.5744 0.5139 0.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.47 0.58 0.485 0.35 0.54 0.515 1.22 -
P/RPS 1.61 1.86 5.35 2.76 1.09 1.06 2.52 -7.19%
P/EPS 34.70 49.56 -8.62 -2.89 26.93 5.77 33.26 0.70%
EY 2.88 2.02 -11.60 -34.57 3.71 17.32 3.01 -0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.23 1.01 0.46 0.59 0.54 1.34 -6.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 25/02/22 22/02/21 21/02/20 26/02/19 13/02/18 -
Price 0.525 0.555 0.555 0.34 0.53 0.645 1.34 -
P/RPS 1.80 1.78 6.13 2.68 1.07 1.33 2.77 -6.92%
P/EPS 38.76 47.42 -9.87 -2.81 26.44 7.23 36.53 0.99%
EY 2.58 2.11 -10.14 -35.58 3.78 13.83 2.74 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 1.16 0.45 0.58 0.67 1.47 -6.06%

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