[OWG] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[OWG] ONLY WORLD GROUP HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 96.13%
YoY- 95.75%
Quarter Report
Latest QR
Upcoming QR
OWG's Result
OWG's Financial Summary
View:
Show?
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 36,384 36,673 17,064 5,502 37,083 33,442 32,109 2.10%
PBT 3,631 2,913 -421 -9,887 2,384 128 3,348 1.36%
Tax -1,823 -1,170 1 50 401 11,416 -814 14.37%
NP 1,808 1,743 -420 -9,837 2,785 11,544 2,534 -5.46%
-
NP to SH 1,805 1,744 -418 -9,835 2,788 11,531 2,552 -5.60%
-
Tax Rate 50.21% 40.16% - - -16.82% -8,918.75% 24.31% -
Total Cost 34,576 34,930 17,484 15,339 34,298 21,898 29,575 2.63%
-
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 4.97% 4.75% -2.46% -178.79% 7.51% 34.52% 7.89% -
ROE 0.76% 0.86% -0.22% -4.32% 1.07% 4.40% 1.09% -
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 7.93 8.51 4.28 1.84 13.01 12.26 12.47 -7.26%
EPS 0.39 0.40 -0.10 -3.29 0.98 4.23 0.99 -14.37%
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 7.98 8.04 3.74 1.21 8.13 7.33 7.04 2.10%
EPS 0.40 0.38 -0.09 -2.16 0.61 2.53 0.56 -5.45%
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 5.93 6.81 11.34 19.04 4.15 4.20 9.78 -7.99%
P/EPS 119.49 143.28 -463.12 -10.65 55.22 12.19 123.10 -0.49%
EY 0.84 0.70 -0.22 -9.39 1.81 8.21 0.81 0.60%
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 6.62 6.52 12.98 18.49 4.07 5.26 10.75 -7.75%
P/EPS 133.47 137.11 -529.96 -10.35 54.20 15.26 135.21 -0.21%
EY 0.75 0.73 -0.19 -9.67 1.85 6.55 0.74 0.22%
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