[WILLOW] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 192.81%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 38,317 132,000 87,888 58,483 25,713 119,268 84,861 -41.11%
PBT 6,008 21,859 13,664 9,053 2,844 21,069 12,931 -39.98%
Tax -1,035 -3,910 -2,422 -1,542 -303 -3,564 -2,159 -38.71%
NP 4,973 17,949 11,242 7,511 2,541 17,505 10,772 -40.23%
-
NP to SH 4,979 18,279 11,390 7,619 2,602 18,090 11,047 -41.18%
-
Tax Rate 17.23% 17.89% 17.73% 17.03% 10.65% 16.92% 16.70% -
Total Cost 33,344 114,051 76,646 50,972 23,172 101,763 74,089 -41.24%
-
Net Worth 143,562 136,263 128,963 124,143 121,588 121,736 116,566 14.88%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 4,866 - - - 4,869 - -
Div Payout % - 26.62% - - - 26.92% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 143,562 136,263 128,963 124,143 121,588 121,736 116,566 14.88%
NOSH 248,000 248,000 248,000 243,418 243,177 243,472 243,863 1.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.98% 13.60% 12.79% 12.84% 9.88% 14.68% 12.69% -
ROE 3.47% 13.41% 8.83% 6.14% 2.14% 14.86% 9.48% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.75 54.25 36.12 24.03 10.57 48.99 34.80 -41.02%
EPS 2.05 7.51 4.68 3.13 1.07 7.43 4.53 -41.02%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.59 0.56 0.53 0.51 0.50 0.50 0.478 15.05%
Adjusted Per Share Value based on latest NOSH - 243,543
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.73 26.61 17.72 11.79 5.18 24.05 17.11 -41.09%
EPS 1.00 3.69 2.30 1.54 0.52 3.65 2.23 -41.38%
DPS 0.00 0.98 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.2894 0.2747 0.26 0.2503 0.2451 0.2454 0.235 14.87%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.91 0.755 0.69 0.65 0.70 0.71 0.705 -
P/RPS 5.78 1.39 1.91 2.71 6.62 1.45 2.03 100.76%
P/EPS 44.47 10.05 14.74 20.77 65.42 9.56 15.56 101.26%
EY 2.25 9.95 6.78 4.82 1.53 10.46 6.43 -50.31%
DY 0.00 2.65 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 1.54 1.35 1.30 1.27 1.40 1.42 1.47 3.14%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/04/17 27/02/17 28/11/16 24/08/16 27/04/16 24/02/16 18/11/15 -
Price 1.52 0.845 0.775 0.64 0.72 0.70 0.82 -
P/RPS 9.65 1.56 2.15 2.66 6.81 1.43 2.36 155.48%
P/EPS 74.28 11.25 16.56 20.45 67.29 9.42 18.10 156.10%
EY 1.35 8.89 6.04 4.89 1.49 10.61 5.52 -60.85%
DY 0.00 2.37 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 2.58 1.51 1.46 1.25 1.44 1.40 1.72 31.00%

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