[WILLOW] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.65%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 44,112 34,407 36,994 30,527 27,207 15,652 15,063 19.59%
PBT 8,195 8,138 6,179 7,437 7,053 4,298 3,247 16.66%
Tax -1,488 -1,405 -622 -1,059 -1,106 -662 -818 10.47%
NP 6,707 6,733 5,557 6,378 5,947 3,636 2,429 18.42%
-
NP to SH 6,889 7,043 5,602 6,406 5,982 3,667 2,439 18.87%
-
Tax Rate 18.16% 17.26% 10.07% 14.24% 15.68% 15.40% 25.19% -
Total Cost 37,405 27,674 31,437 24,149 21,260 12,016 12,634 19.81%
-
Net Worth 136,263 121,431 99,186 85,981 72,221 62,120 61,246 14.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,866 4,857 4,850 4,871 7,295 6,071 7,390 -6.72%
Div Payout % 70.64% 68.97% 86.58% 76.05% 121.95% 165.56% 303.03% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 136,263 121,431 99,186 85,981 72,221 62,120 61,246 14.24%
NOSH 248,000 242,862 242,510 243,574 243,170 242,847 246,363 0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.20% 19.57% 15.02% 20.89% 21.86% 23.23% 16.13% -
ROE 5.06% 5.80% 5.65% 7.45% 8.28% 5.90% 3.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.13 14.17 15.25 12.53 11.19 6.45 6.11 19.85%
EPS 2.83 2.90 2.31 2.63 2.46 1.51 0.99 19.11%
DPS 2.00 2.00 2.00 2.00 3.00 2.50 3.00 -6.52%
NAPS 0.56 0.50 0.409 0.353 0.297 0.2558 0.2486 14.47%
Adjusted Per Share Value based on latest NOSH - 243,574
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.89 6.94 7.46 6.15 5.49 3.16 3.04 19.56%
EPS 1.39 1.42 1.13 1.29 1.21 0.74 0.49 18.95%
DPS 0.98 0.98 0.98 0.98 1.47 1.22 1.49 -6.73%
NAPS 0.2747 0.2448 0.20 0.1734 0.1456 0.1252 0.1235 14.23%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.755 0.71 0.75 0.68 0.34 0.30 0.40 -
P/RPS 4.16 5.01 4.92 5.43 3.04 4.65 6.54 -7.25%
P/EPS 26.67 24.48 32.47 25.86 13.82 19.87 40.40 -6.68%
EY 3.75 4.08 3.08 3.87 7.24 5.03 2.48 7.12%
DY 2.65 2.82 2.67 2.94 8.82 8.33 7.50 -15.90%
P/NAPS 1.35 1.42 1.83 1.93 1.14 1.17 1.61 -2.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 25/02/15 27/02/14 25/02/13 22/02/12 24/02/11 -
Price 0.845 0.70 0.78 0.735 0.355 0.31 0.36 -
P/RPS 4.66 4.94 5.11 5.86 3.17 4.81 5.89 -3.82%
P/EPS 29.85 24.14 33.77 27.95 14.43 20.53 36.36 -3.23%
EY 3.35 4.14 2.96 3.58 6.93 4.87 2.75 3.34%
DY 2.37 2.86 2.56 2.72 8.45 8.06 8.33 -18.88%
P/NAPS 1.51 1.40 1.91 2.08 1.20 1.21 1.45 0.67%

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