[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -72.76%
YoY- 91.35%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 155,385 110,264 72,730 38,317 132,000 87,888 58,483 91.49%
PBT 22,625 16,994 11,149 6,008 21,859 13,664 9,053 83.85%
Tax -3,965 -3,223 -1,934 -1,035 -3,910 -2,422 -1,542 87.36%
NP 18,660 13,771 9,215 4,973 17,949 11,242 7,511 83.12%
-
NP to SH 18,717 13,911 9,296 4,979 18,279 11,390 7,619 81.76%
-
Tax Rate 17.52% 18.97% 17.35% 17.23% 17.89% 17.73% 17.03% -
Total Cost 136,725 96,493 63,515 33,344 114,051 76,646 50,972 92.70%
-
Net Worth 148,429 145,996 141,129 143,562 136,263 128,963 124,143 12.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 4,866 - - -
Div Payout % - - - - 26.62% - - -
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 148,429 145,996 141,129 143,562 136,263 128,963 124,143 12.61%
NOSH 248,000 248,000 248,000 248,000 248,000 248,000 243,418 1.24%
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 12.01% 12.49% 12.67% 12.98% 13.60% 12.79% 12.84% -
ROE 12.61% 9.53% 6.59% 3.47% 13.41% 8.83% 6.14% -
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 63.86 45.32 29.89 15.75 54.25 36.12 24.03 91.51%
EPS 7.69 5.72 3.82 2.05 7.51 4.68 3.13 81.77%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.61 0.60 0.58 0.59 0.56 0.53 0.51 12.64%
Adjusted Per Share Value based on latest NOSH - 248,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.33 22.23 14.66 7.73 26.61 17.72 11.79 91.50%
EPS 3.77 2.80 1.87 1.00 3.69 2.30 1.54 81.34%
DPS 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2993 0.2943 0.2845 0.2894 0.2747 0.26 0.2503 12.62%
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 1.13 1.19 1.58 0.91 0.755 0.69 0.65 -
P/RPS 1.77 2.63 5.29 5.78 1.39 1.91 2.71 -24.66%
P/EPS 14.69 20.82 41.36 44.47 10.05 14.74 20.77 -20.56%
EY 6.81 4.80 2.42 2.25 9.95 6.78 4.82 25.83%
DY 0.00 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 1.85 1.98 2.72 1.54 1.35 1.30 1.27 28.41%
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 27/02/18 22/11/17 23/08/17 26/04/17 27/02/17 28/11/16 24/08/16 -
Price 1.23 1.03 1.51 1.52 0.845 0.775 0.64 -
P/RPS 1.93 2.27 5.05 9.65 1.56 2.15 2.66 -19.20%
P/EPS 15.99 18.02 39.52 74.28 11.25 16.56 20.45 -15.08%
EY 6.25 5.55 2.53 1.35 8.89 6.04 4.89 17.72%
DY 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 2.02 1.72 2.60 2.58 1.51 1.46 1.25 37.58%

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