[WILLOW] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 8.66%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 122,295 118,295 113,755 119,268 121,855 120,378 114,704 4.35%
PBT 21,802 21,468 19,482 21,069 19,110 19,508 20,190 5.23%
Tax -3,827 -3,825 -3,266 -3,564 -2,781 -2,812 -2,992 17.77%
NP 17,975 17,643 16,216 17,505 16,329 16,696 17,198 2.98%
-
NP to SH 18,433 18,182 16,774 18,090 16,649 16,971 17,463 3.65%
-
Tax Rate 17.55% 17.82% 16.76% 16.92% 14.55% 14.41% 14.82% -
Total Cost 104,320 100,652 97,539 101,763 105,526 103,682 97,506 4.59%
-
Net Worth 128,963 124,207 121,588 121,431 116,844 106,563 104,885 14.72%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,857 4,857 4,857 4,857 4,850 4,850 4,850 0.09%
Div Payout % 26.35% 26.71% 28.96% 26.85% 29.13% 28.58% 27.77% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 128,963 124,207 121,588 121,431 116,844 106,563 104,885 14.72%
NOSH 248,000 243,543 243,177 242,862 244,444 243,851 243,354 1.26%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.70% 14.91% 14.26% 14.68% 13.40% 13.87% 14.99% -
ROE 14.29% 14.64% 13.80% 14.90% 14.25% 15.93% 16.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.26 48.57 46.78 49.11 49.85 49.37 47.13 4.36%
EPS 7.58 7.47 6.90 7.45 6.81 6.96 7.18 3.67%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.53 0.51 0.50 0.50 0.478 0.437 0.431 14.73%
Adjusted Per Share Value based on latest NOSH - 242,862
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.66 23.85 22.93 24.05 24.57 24.27 23.13 4.35%
EPS 3.72 3.67 3.38 3.65 3.36 3.42 3.52 3.74%
DPS 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.00%
NAPS 0.26 0.2504 0.2451 0.2448 0.2356 0.2148 0.2115 14.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.69 0.65 0.70 0.71 0.705 0.94 0.79 -
P/RPS 1.37 1.34 1.50 1.45 1.41 1.90 1.68 -12.68%
P/EPS 9.11 8.71 10.15 9.53 10.35 13.51 11.01 -11.83%
EY 10.98 11.49 9.85 10.49 9.66 7.40 9.08 13.46%
DY 2.90 3.08 2.86 2.82 2.84 2.13 2.53 9.49%
P/NAPS 1.30 1.27 1.40 1.42 1.47 2.15 1.83 -20.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 24/08/16 27/04/16 24/02/16 18/11/15 19/08/15 29/04/15 -
Price 0.775 0.64 0.72 0.70 0.82 0.75 0.89 -
P/RPS 1.54 1.32 1.54 1.43 1.64 1.52 1.89 -12.72%
P/EPS 10.23 8.57 10.44 9.40 12.04 10.78 12.40 -12.00%
EY 9.77 11.67 9.58 10.64 8.31 9.28 8.06 13.64%
DY 2.58 3.13 2.78 2.86 2.44 2.67 2.25 9.52%
P/NAPS 1.46 1.25 1.44 1.40 1.72 1.72 2.06 -20.45%

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