[WILLOW] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.65%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 23,928 22,556 26,276 30,527 28,919 21,404 21,761 6.52%
PBT 4,675 4,905 4,838 7,437 6,536 4,780 4,359 4.77%
Tax -909 -860 -1,006 -1,059 -1,183 -831 -748 13.86%
NP 3,766 4,045 3,832 6,378 5,353 3,949 3,611 2.83%
-
NP to SH 3,842 4,101 3,869 6,406 5,399 3,971 3,583 4.75%
-
Tax Rate 19.44% 17.53% 20.79% 14.24% 18.10% 17.38% 17.16% -
Total Cost 20,162 18,511 22,444 24,149 23,566 17,455 18,150 7.25%
-
Net Worth 92,402 88,855 89,789 85,981 79,161 72,842 75,779 14.12%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,871 - - - -
Div Payout % - - - 76.05% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,402 88,855 89,789 85,981 79,161 72,842 75,779 14.12%
NOSH 243,164 244,107 243,333 243,574 243,198 243,619 243,741 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.74% 17.93% 14.58% 20.89% 18.51% 18.45% 16.59% -
ROE 4.16% 4.62% 4.31% 7.45% 6.82% 5.45% 4.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.84 9.24 10.80 12.53 11.89 8.79 8.93 6.67%
EPS 1.58 1.68 1.59 2.63 2.22 1.63 1.47 4.92%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.38 0.364 0.369 0.353 0.3255 0.299 0.3109 14.30%
Adjusted Per Share Value based on latest NOSH - 243,574
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.82 4.55 5.30 6.15 5.83 4.32 4.39 6.42%
EPS 0.77 0.83 0.78 1.29 1.09 0.80 0.72 4.57%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.1863 0.1791 0.181 0.1734 0.1596 0.1469 0.1528 14.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.87 0.77 0.75 0.68 0.505 0.495 0.39 -
P/RPS 8.84 8.33 6.95 5.43 4.25 5.63 4.37 59.88%
P/EPS 55.06 45.83 47.17 25.86 22.75 30.37 26.53 62.63%
EY 1.82 2.18 2.12 3.87 4.40 3.29 3.77 -38.43%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 2.29 2.12 2.03 1.93 1.55 1.66 1.25 49.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 20/08/14 30/04/14 27/02/14 20/11/13 21/08/13 29/05/13 -
Price 0.845 0.855 0.84 0.735 0.645 0.54 0.585 -
P/RPS 8.59 9.25 7.78 5.86 5.42 6.15 6.55 19.79%
P/EPS 53.48 50.89 52.83 27.95 29.05 33.13 39.80 21.74%
EY 1.87 1.96 1.89 3.58 3.44 3.02 2.51 -17.80%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 2.22 2.35 2.28 2.08 1.98 1.81 1.88 11.70%

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