[WILLOW] QoQ 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- -27.73%
YoY- 91.35%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,121 37,534 34,413 38,317 44,112 29,405 32,770 23.69%
PBT 5,631 5,845 5,141 6,008 8,195 4,611 6,209 -6.28%
Tax -742 -1,289 -899 -1,035 -1,488 -880 -1,239 -28.88%
NP 4,889 4,556 4,242 4,973 6,707 3,731 4,970 -1.08%
-
NP to SH 4,806 4,615 4,317 4,979 6,889 3,771 5,017 -2.81%
-
Tax Rate 13.18% 22.05% 17.49% 17.23% 18.16% 19.08% 19.95% -
Total Cost 40,232 32,978 30,171 33,344 37,405 25,674 27,800 27.85%
-
Net Worth 148,429 145,996 141,129 143,562 136,263 128,963 124,207 12.57%
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 % - - - - 70.64% - - -
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 148,429 145,996 141,129 143,562 136,263 128,963 124,207 12.57%
NOSH 248,000 248,000 248,000 248,000 248,000 248,000 243,543 1.21%
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 10.84% 12.14% 12.33% 12.98% 15.20% 12.69% 15.17% -
ROE 3.24% 3.16% 3.06% 3.47% 5.06% 2.92% 4.04% -
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 18.54 15.43 14.14 15.75 18.13 12.08 13.46 23.72%
EPS 1.97 1.90 1.77 2.05 2.83 1.55 2.06 -2.92%
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 9.10 7.57 6.94 7.73 8.89 5.93 6.61 23.68%
EPS 0.97 0.93 0.87 1.00 1.39 0.76 1.01 -2.65%
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 0.2504 12.59%
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 6.09 7.71 11.17 5.78 4.16 5.71 4.83 16.66%
P/EPS 57.21 62.74 89.06 44.47 26.67 44.52 31.55 48.54%
EY 1.75 1.59 1.12 2.25 3.75 2.25 3.17 -32.63%
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 6.63 6.68 10.68 9.65 4.66 6.41 4.76 24.64%
P/EPS 62.27 54.31 85.11 74.28 29.85 50.01 31.07 58.76%
EY 1.61 1.84 1.17 1.35 3.35 2.00 3.22 -36.92%
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