[WILLOW] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.66%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 146,247 118,295 120,378 108,278 92,744 61,478 51,344 19.04%
PBT 23,955 21,468 19,508 23,716 21,130 13,300 8,693 18.38%
Tax -4,302 -3,825 -2,812 -4,108 -3,523 -2,225 -1,821 15.39%
NP 19,653 17,643 16,696 19,608 17,607 11,075 6,872 19.12%
-
NP to SH 19,956 18,182 16,971 19,775 17,681 11,211 6,937 19.23%
-
Tax Rate 17.96% 17.82% 14.41% 17.32% 16.67% 16.73% 20.95% -
Total Cost 126,594 100,652 103,682 88,670 75,137 50,403 44,472 19.02%
-
Net Worth 141,129 124,207 106,563 88,855 72,842 62,048 58,104 15.92%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,866 4,857 4,850 4,871 7,295 6,071 7,390 -6.72%
Div Payout % 24.39% 26.71% 28.58% 24.63% 41.26% 54.15% 106.54% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 141,129 124,207 106,563 88,855 72,842 62,048 58,104 15.92%
NOSH 248,000 243,543 243,851 244,107 243,619 242,661 251,206 -0.21%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.44% 14.91% 13.87% 18.11% 18.98% 18.01% 13.38% -
ROE 14.14% 14.64% 15.93% 22.26% 24.27% 18.07% 11.94% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.10 48.57 49.37 44.36 38.07 25.33 20.44 19.67%
EPS 8.20 7.47 6.96 8.10 7.26 4.62 2.76 19.87%
DPS 2.00 2.00 2.00 2.00 3.00 2.50 3.00 -6.52%
NAPS 0.58 0.51 0.437 0.364 0.299 0.2557 0.2313 16.54%
Adjusted Per Share Value based on latest NOSH - 244,107
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.49 23.85 24.27 21.83 18.70 12.39 10.35 19.04%
EPS 4.02 3.67 3.42 3.99 3.56 2.26 1.40 19.20%
DPS 0.98 0.98 0.98 0.98 1.47 1.22 1.49 -6.73%
NAPS 0.2845 0.2504 0.2148 0.1791 0.1469 0.1251 0.1171 15.92%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.58 0.65 0.94 0.77 0.495 0.29 0.30 -
P/RPS 2.63 1.34 1.90 1.74 1.30 1.14 1.47 10.17%
P/EPS 19.27 8.71 13.51 9.51 6.82 6.28 10.86 10.01%
EY 5.19 11.49 7.40 10.52 14.66 15.93 9.20 -9.09%
DY 1.27 3.08 2.13 2.60 6.06 8.62 10.00 -29.07%
P/NAPS 2.72 1.27 2.15 2.12 1.66 1.13 1.30 13.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 19/08/15 20/08/14 21/08/13 15/08/12 23/08/11 -
Price 1.51 0.64 0.75 0.855 0.54 0.30 0.29 -
P/RPS 2.51 1.32 1.52 1.93 1.42 1.18 1.42 9.94%
P/EPS 18.41 8.57 10.78 10.55 7.44 6.49 10.50 9.80%
EY 5.43 11.67 9.28 9.47 13.44 15.40 9.52 -8.92%
DY 1.32 3.13 2.67 2.34 5.56 8.33 10.34 -29.01%
P/NAPS 2.60 1.25 1.72 2.35 1.81 1.17 1.25 12.96%

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