[WILLOW] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.34%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 116,096 130,416 147,018 117,184 113,148 97,013 96,112 3.19%
PBT 18,434 13,816 22,658 18,218 17,241 19,224 20,900 -2.06%
Tax -3,653 -4,020 -4,297 -3,229 -2,878 -3,700 -3,682 -0.13%
NP 14,781 9,796 18,361 14,989 14,362 15,524 17,217 -2.50%
-
NP to SH 14,798 9,846 18,548 15,186 14,729 15,749 17,270 -2.54%
-
Tax Rate 19.82% 29.10% 18.96% 17.72% 16.69% 19.25% 17.62% -
Total Cost 101,314 120,620 128,657 102,194 98,785 81,489 78,894 4.25%
-
Net Worth 160,572 150,862 145,996 128,963 116,566 92,547 79,251 12.48%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 160,572 150,862 145,996 128,963 116,566 92,547 79,251 12.48%
NOSH 496,000 496,000 248,000 248,000 243,863 243,546 243,477 12.58%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.73% 7.51% 12.49% 12.79% 12.69% 16.00% 17.91% -
ROE 9.22% 6.53% 12.70% 11.78% 12.64% 17.02% 21.79% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.86 26.80 60.42 48.16 46.40 39.83 39.47 -8.04%
EPS 3.04 2.03 7.63 6.24 6.04 6.47 7.09 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.60 0.53 0.478 0.38 0.3255 0.22%
Adjusted Per Share Value based on latest NOSH - 248,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.41 26.29 29.64 23.63 22.81 19.56 19.38 3.19%
EPS 2.98 1.99 3.74 3.06 2.97 3.18 3.48 -2.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3237 0.3042 0.2943 0.26 0.235 0.1866 0.1598 12.47%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.40 0.58 1.19 0.69 0.705 0.87 0.505 -
P/RPS 1.68 2.16 1.97 1.43 1.52 2.18 1.28 4.63%
P/EPS 13.15 28.67 15.61 11.06 11.67 13.45 7.12 10.76%
EY 7.60 3.49 6.41 9.05 8.57 7.43 14.05 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.87 1.98 1.30 1.47 2.29 1.55 -4.04%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 21/11/18 22/11/17 28/11/16 18/11/15 19/11/14 20/11/13 -
Price 0.435 0.50 1.03 0.775 0.82 0.845 0.645 -
P/RPS 1.82 1.87 1.70 1.61 1.77 2.12 1.63 1.85%
P/EPS 14.30 24.71 13.51 12.42 13.58 13.07 9.09 7.84%
EY 6.99 4.05 7.40 8.05 7.37 7.65 11.00 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.61 1.72 1.46 1.72 2.22 1.98 -6.53%

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