[WILLOW] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.94%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 133,452 145,460 116,966 118,912 97,664 86,330 67,696 11.97%
PBT 13,310 22,298 18,106 17,308 19,486 18,278 12,406 1.17%
Tax -3,578 -3,868 -3,084 -2,562 -3,732 -3,158 -2,038 9.82%
NP 9,732 18,430 15,022 14,746 15,754 15,120 10,368 -1.04%
-
NP to SH 9,816 18,592 15,238 15,054 15,940 15,108 10,498 -1.11%
-
Tax Rate 26.88% 17.35% 17.03% 14.80% 19.15% 17.28% 16.43% -
Total Cost 123,720 127,030 101,944 104,166 81,910 71,210 57,328 13.67%
-
Net Worth 145,996 141,129 124,143 106,449 88,718 72,859 62,137 15.29%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 145,996 141,129 124,143 106,449 88,718 72,859 62,137 15.29%
NOSH 496,000 248,000 243,418 243,592 243,730 243,677 243,009 12.62%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.29% 12.67% 12.84% 12.40% 16.13% 17.51% 15.32% -
ROE 6.72% 13.17% 12.27% 14.14% 17.97% 20.74% 16.89% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.42 59.78 48.05 48.82 40.07 35.43 27.86 -0.26%
EPS 2.00 7.64 6.26 6.18 6.54 6.20 4.32 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.58 0.51 0.437 0.364 0.299 0.2557 2.69%
Adjusted Per Share Value based on latest NOSH - 243,851
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.91 29.33 23.58 23.97 19.69 17.41 13.65 11.97%
EPS 1.98 3.75 3.07 3.04 3.21 3.05 2.12 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.2845 0.2503 0.2146 0.1789 0.1469 0.1253 15.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.515 1.58 0.65 0.94 0.77 0.495 0.29 -
P/RPS 1.88 2.64 1.35 1.93 1.92 1.40 1.04 10.36%
P/EPS 25.53 20.68 10.38 15.21 11.77 7.98 6.71 24.93%
EY 3.92 4.84 9.63 6.57 8.49 12.53 14.90 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.72 1.27 2.15 2.12 1.66 1.13 7.24%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 23/08/17 24/08/16 19/08/15 20/08/14 21/08/13 15/08/12 -
Price 0.52 1.51 0.64 0.75 0.855 0.54 0.30 -
P/RPS 1.90 2.53 1.33 1.54 2.13 1.52 1.08 9.86%
P/EPS 25.78 19.76 10.22 12.14 13.07 8.71 6.94 24.43%
EY 3.88 5.06 9.78 8.24 7.65 11.48 14.40 -19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.60 1.25 1.72 2.35 1.81 1.17 6.73%

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