[WILLOW] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 100.09%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 36,827 45,121 44,112 34,407 36,994 30,527 27,207 5.17%
PBT 5,088 5,631 8,195 8,138 6,179 7,437 7,053 -5.29%
Tax -1,346 -742 -1,488 -1,405 -622 -1,059 -1,106 3.32%
NP 3,742 4,889 6,707 6,733 5,557 6,378 5,947 -7.42%
-
NP to SH 3,723 4,806 6,889 7,043 5,602 6,406 5,982 -7.59%
-
Tax Rate 26.45% 13.18% 18.16% 17.26% 10.07% 14.24% 15.68% -
Total Cost 33,085 40,232 37,405 27,674 31,437 24,149 21,260 7.64%
-
Net Worth 155,727 148,429 136,263 121,431 99,186 85,981 72,221 13.65%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,866 - 4,866 4,857 4,850 4,871 7,295 -6.52%
Div Payout % 130.71% - 70.64% 68.97% 86.58% 76.05% 121.95% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 155,727 148,429 136,263 121,431 99,186 85,981 72,221 13.65%
NOSH 496,000 248,000 248,000 242,862 242,510 243,574 243,170 12.60%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.16% 10.84% 15.20% 19.57% 15.02% 20.89% 21.86% -
ROE 2.39% 3.24% 5.06% 5.80% 5.65% 7.45% 8.28% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.57 18.54 18.13 14.17 15.25 12.53 11.19 -6.30%
EPS 0.76 1.97 2.83 2.90 2.31 2.63 2.46 -17.77%
DPS 1.00 0.00 2.00 2.00 2.00 2.00 3.00 -16.72%
NAPS 0.32 0.61 0.56 0.50 0.409 0.353 0.297 1.25%
Adjusted Per Share Value based on latest NOSH - 242,862
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.42 9.10 8.89 6.94 7.46 6.15 5.49 5.14%
EPS 0.75 0.97 1.39 1.42 1.13 1.29 1.21 -7.65%
DPS 0.98 0.00 0.98 0.98 0.98 0.98 1.47 -6.53%
NAPS 0.314 0.2993 0.2747 0.2448 0.20 0.1734 0.1456 13.65%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.505 1.13 0.755 0.71 0.75 0.68 0.34 -
P/RPS 6.67 6.09 4.16 5.01 4.92 5.43 3.04 13.98%
P/EPS 66.01 57.21 26.67 24.48 32.47 25.86 13.82 29.75%
EY 1.51 1.75 3.75 4.08 3.08 3.87 7.24 -22.98%
DY 1.98 0.00 2.65 2.82 2.67 2.94 8.82 -22.03%
P/NAPS 1.58 1.85 1.35 1.42 1.83 1.93 1.14 5.58%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 27/02/17 24/02/16 25/02/15 27/02/14 25/02/13 -
Price 0.46 1.23 0.845 0.70 0.78 0.735 0.355 -
P/RPS 6.08 6.63 4.66 4.94 5.11 5.86 3.17 11.46%
P/EPS 60.13 62.27 29.85 24.14 33.77 27.95 14.43 26.84%
EY 1.66 1.61 3.35 4.14 2.96 3.58 6.93 -21.18%
DY 2.17 0.00 2.37 2.86 2.56 2.72 8.45 -20.26%
P/NAPS 1.44 2.02 1.51 1.40 1.91 2.08 1.20 3.08%

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