[WILLOW] QoQ 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- 92.81%
YoY- 39.01%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter 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 44,112 29,405 32,770 25,713 34,407 25,405 31.48%
PBT 6,008 8,195 4,611 6,209 2,844 8,138 4,277 25.40%
Tax -1,035 -1,488 -880 -1,239 -303 -1,405 -878 11.58%
NP 4,973 6,707 3,731 4,970 2,541 6,733 3,399 28.84%
-
NP to SH 4,979 6,889 3,771 5,017 2,602 7,043 3,520 25.98%
-
Tax Rate 17.23% 18.16% 19.08% 19.95% 10.65% 17.26% 20.53% -
Total Cost 33,344 37,405 25,674 27,800 23,172 27,674 22,006 31.88%
-
Net Worth 143,562 136,263 128,963 124,207 121,588 121,431 116,844 14.70%
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 - - - 4,857 - -
Div Payout % - 70.64% - - - 68.97% - -
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 143,562 136,263 128,963 124,207 121,588 121,431 116,844 14.70%
NOSH 248,000 248,000 248,000 243,543 243,177 242,862 244,444 0.96%
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% 15.20% 12.69% 15.17% 9.88% 19.57% 13.38% -
ROE 3.47% 5.06% 2.92% 4.04% 2.14% 5.80% 3.01% -
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 18.13 12.08 13.46 10.57 14.17 10.39 31.92%
EPS 2.05 2.83 1.55 2.06 1.07 2.90 1.44 26.52%
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 8.89 5.93 6.61 5.18 6.94 5.12 31.57%
EPS 1.00 1.39 0.76 1.01 0.52 1.42 0.71 25.62%
DPS 0.00 0.98 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.2894 0.2747 0.26 0.2504 0.2451 0.2448 0.2356 14.68%
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 4.16 5.71 4.83 6.62 5.01 6.78 -10.08%
P/EPS 44.47 26.67 44.52 31.55 65.42 24.48 48.96 -6.20%
EY 2.25 3.75 2.25 3.17 1.53 4.08 2.04 6.74%
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 4.66 6.41 4.76 6.81 4.94 7.89 14.35%
P/EPS 74.28 29.85 50.01 31.07 67.29 24.14 56.94 19.37%
EY 1.35 3.35 2.00 3.22 1.49 4.14 1.76 -16.19%
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