[WILLOW] YoY 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- -6.32%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
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 37,534 29,405 25,405 23,928 28,919 22,372 11,978 20.94%
PBT 5,845 4,611 4,277 4,675 6,536 4,938 2,799 13.04%
Tax -1,289 -880 -878 -909 -1,183 -838 -544 15.44%
NP 4,556 3,731 3,399 3,766 5,353 4,100 2,255 12.42%
-
NP to SH 4,615 3,771 3,520 3,842 5,399 4,145 2,295 12.33%
-
Tax Rate 22.05% 19.08% 20.53% 19.44% 18.10% 16.97% 19.44% -
Total Cost 32,978 25,674 22,006 20,162 23,566 18,272 9,723 22.55%
-
Net Worth 145,996 128,963 116,844 92,402 79,161 66,441 59,398 16.15%
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 145,996 128,963 116,844 92,402 79,161 66,441 59,398 16.15%
NOSH 248,000 248,000 244,444 243,164 243,198 243,823 246,774 0.08%
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 12.14% 12.69% 13.38% 15.74% 18.51% 18.33% 18.83% -
ROE 3.16% 2.92% 3.01% 4.16% 6.82% 6.24% 3.86% -
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 15.43 12.08 10.39 9.84 11.89 9.18 4.85 21.25%
EPS 1.90 1.55 1.44 1.58 2.22 1.70 0.93 12.63%
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 7.57 5.93 5.12 4.82 5.83 4.51 2.41 20.99%
EPS 0.93 0.76 0.71 0.77 1.09 0.84 0.46 12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2943 0.26 0.2356 0.1863 0.1596 0.134 0.1198 16.14%
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 7.71 5.71 6.78 8.84 4.25 3.60 5.36 6.24%
P/EPS 62.74 44.52 48.96 55.06 22.75 19.41 27.96 14.40%
EY 1.59 2.25 2.04 1.82 4.40 5.15 3.58 -12.64%
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 6.68 6.41 7.89 8.59 5.42 3.49 6.18 1.30%
P/EPS 54.31 50.01 56.94 53.48 29.05 18.82 32.26 9.06%
EY 1.84 2.00 1.76 1.87 3.44 5.31 3.10 -8.31%
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