[WILLOW] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -39.6%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 36,994 23,928 22,556 26,276 30,527 28,919 21,404 43.87%
PBT 6,179 4,675 4,905 4,838 7,437 6,536 4,780 18.61%
Tax -622 -909 -860 -1,006 -1,059 -1,183 -831 -17.51%
NP 5,557 3,766 4,045 3,832 6,378 5,353 3,949 25.49%
-
NP to SH 5,602 3,842 4,101 3,869 6,406 5,399 3,971 25.70%
-
Tax Rate 10.07% 19.44% 17.53% 20.79% 14.24% 18.10% 17.38% -
Total Cost 31,437 20,162 18,511 22,444 24,149 23,566 17,455 47.87%
-
Net Worth 99,186 92,402 88,855 89,789 85,981 79,161 72,842 22.78%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,850 - - - 4,871 - - -
Div Payout % 86.58% - - - 76.05% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,186 92,402 88,855 89,789 85,981 79,161 72,842 22.78%
NOSH 242,510 243,164 244,107 243,333 243,574 243,198 243,619 -0.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.02% 15.74% 17.93% 14.58% 20.89% 18.51% 18.45% -
ROE 5.65% 4.16% 4.62% 4.31% 7.45% 6.82% 5.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.25 9.84 9.24 10.80 12.53 11.89 8.79 44.23%
EPS 2.31 1.58 1.68 1.59 2.63 2.22 1.63 26.08%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.409 0.38 0.364 0.369 0.353 0.3255 0.299 23.15%
Adjusted Per Share Value based on latest NOSH - 243,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.46 4.82 4.55 5.30 6.15 5.83 4.32 43.79%
EPS 1.13 0.77 0.83 0.78 1.29 1.09 0.80 25.81%
DPS 0.98 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.20 0.1863 0.1791 0.181 0.1734 0.1596 0.1469 22.77%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.87 0.77 0.75 0.68 0.505 0.495 -
P/RPS 4.92 8.84 8.33 6.95 5.43 4.25 5.63 -8.57%
P/EPS 32.47 55.06 45.83 47.17 25.86 22.75 30.37 4.54%
EY 3.08 1.82 2.18 2.12 3.87 4.40 3.29 -4.29%
DY 2.67 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.83 2.29 2.12 2.03 1.93 1.55 1.66 6.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 20/08/14 30/04/14 27/02/14 20/11/13 21/08/13 -
Price 0.78 0.845 0.855 0.84 0.735 0.645 0.54 -
P/RPS 5.11 8.59 9.25 7.78 5.86 5.42 6.15 -11.58%
P/EPS 33.77 53.48 50.89 52.83 27.95 29.05 33.13 1.28%
EY 2.96 1.87 1.96 1.89 3.58 3.44 3.02 -1.32%
DY 2.56 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 1.91 2.22 2.35 2.28 2.08 1.98 1.81 3.63%

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