[WILLOW] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.2%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 147,018 117,184 113,148 97,013 96,112 74,960 48,677 20.20%
PBT 22,658 18,218 17,241 19,224 20,900 14,854 7,842 19.32%
Tax -4,297 -3,229 -2,878 -3,700 -3,682 -2,476 -1,516 18.94%
NP 18,361 14,989 14,362 15,524 17,217 12,378 6,326 19.41%
-
NP to SH 18,548 15,186 14,729 15,749 17,270 12,525 6,453 19.22%
-
Tax Rate 18.96% 17.72% 16.69% 19.25% 17.62% 16.67% 19.33% -
Total Cost 128,657 102,194 98,785 81,489 78,894 62,581 42,350 20.32%
-
Net Worth 145,996 128,963 116,566 92,547 79,251 66,317 59,742 16.04%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 145,996 128,963 116,566 92,547 79,251 66,317 59,742 16.04%
NOSH 248,000 248,000 243,863 243,546 243,477 243,367 248,205 -0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.49% 12.79% 12.69% 16.00% 17.91% 16.51% 13.00% -
ROE 12.70% 11.78% 12.64% 17.02% 21.79% 18.89% 10.80% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 60.42 48.16 46.40 39.83 39.47 30.80 19.61 20.60%
EPS 7.63 6.24 6.04 6.47 7.09 5.15 2.60 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.53 0.478 0.38 0.3255 0.2725 0.2407 16.42%
Adjusted Per Share Value based on latest NOSH - 243,164
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 29.64 23.63 22.81 19.56 19.38 15.11 9.81 20.21%
EPS 3.74 3.06 2.97 3.18 3.48 2.53 1.30 19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.26 0.235 0.1866 0.1598 0.1337 0.1204 16.04%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.19 0.69 0.705 0.87 0.505 0.33 0.26 -
P/RPS 1.97 1.43 1.52 2.18 1.28 1.07 1.33 6.76%
P/EPS 15.61 11.06 11.67 13.45 7.12 6.41 10.00 7.69%
EY 6.41 9.05 8.57 7.43 14.05 15.60 10.00 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.30 1.47 2.29 1.55 1.21 1.08 10.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 28/11/16 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 -
Price 1.03 0.775 0.82 0.845 0.645 0.32 0.30 -
P/RPS 1.70 1.61 1.77 2.12 1.63 1.04 1.53 1.76%
P/EPS 13.51 12.42 13.58 13.07 9.09 6.22 11.54 2.65%
EY 7.40 8.05 7.37 7.65 11.00 16.08 8.67 -2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.46 1.72 2.22 1.98 1.17 1.25 5.45%

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