[WILLOW] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -20.06%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 153,268 102,852 124,904 105,104 87,044 67,988 47,988 21.33%
PBT 24,032 11,376 17,724 19,352 17,436 10,976 5,004 29.85%
Tax -4,140 -1,212 -2,404 -4,024 -2,992 -2,124 -748 32.96%
NP 19,892 10,164 15,320 15,328 14,444 8,852 4,256 29.27%
-
NP to SH 19,916 10,408 15,672 15,476 14,332 8,960 4,352 28.82%
-
Tax Rate 17.23% 10.65% 13.56% 20.79% 17.16% 19.35% 14.95% -
Total Cost 133,376 92,688 109,584 89,776 72,600 59,136 43,732 20.40%
-
Net Worth 143,562 121,588 104,885 89,789 75,779 64,399 62,461 14.86%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 143,562 121,588 104,885 89,789 75,779 64,399 62,461 14.86%
NOSH 248,000 243,177 243,354 243,333 243,741 243,478 247,272 0.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.98% 9.88% 12.27% 14.58% 16.59% 13.02% 8.87% -
ROE 13.87% 8.56% 14.94% 17.24% 18.91% 13.91% 6.97% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 62.99 42.30 51.33 43.19 35.71 27.92 19.41 21.65%
EPS 8.20 4.28 6.44 6.36 5.88 3.68 1.76 29.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.50 0.431 0.369 0.3109 0.2645 0.2526 15.17%
Adjusted Per Share Value based on latest NOSH - 243,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 30.90 20.74 25.18 21.19 17.55 13.71 9.68 21.32%
EPS 4.02 2.10 3.16 3.12 2.89 1.81 0.88 28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2894 0.2451 0.2115 0.181 0.1528 0.1298 0.1259 14.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.91 0.70 0.79 0.75 0.39 0.31 0.365 -
P/RPS 1.44 1.66 1.54 1.74 1.09 1.11 1.88 -4.34%
P/EPS 11.12 16.36 12.27 11.79 6.63 8.42 20.74 -9.85%
EY 8.99 6.11 8.15 8.48 15.08 11.87 4.82 10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.40 1.83 2.03 1.25 1.17 1.44 1.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/04/17 27/04/16 29/04/15 30/04/14 29/05/13 23/05/12 30/05/11 -
Price 1.52 0.72 0.89 0.84 0.585 0.34 0.37 -
P/RPS 2.41 1.70 1.73 1.94 1.64 1.22 1.91 3.94%
P/EPS 18.57 16.82 13.82 13.21 9.95 9.24 21.02 -2.04%
EY 5.38 5.94 7.24 7.57 10.05 10.82 4.76 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.44 2.06 2.28 1.88 1.29 1.46 9.94%

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