[WILLOW] QoQ Annualized 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- -1.2%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 118,912 124,904 109,754 97,013 97,664 105,104 102,611 10.35%
PBT 17,308 17,724 20,597 19,224 19,486 19,352 23,112 -17.57%
Tax -2,562 -2,404 -3,397 -3,700 -3,732 -4,024 -3,821 -23.44%
NP 14,746 15,320 17,200 15,524 15,754 15,328 19,291 -16.43%
-
NP to SH 15,054 15,672 17,414 15,749 15,940 15,476 19,359 -15.47%
-
Tax Rate 14.80% 13.56% 16.49% 19.25% 19.15% 20.79% 16.53% -
Total Cost 104,166 109,584 92,554 81,489 81,910 89,776 83,320 16.09%
-
Net Worth 106,449 104,885 99,473 92,547 88,718 89,789 85,958 15.36%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 4,864 - - - 4,870 -
Div Payout % - - 27.93% - - - 25.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 106,449 104,885 99,473 92,547 88,718 89,789 85,958 15.36%
NOSH 243,592 243,354 243,212 243,546 243,730 243,333 243,509 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.40% 12.27% 15.67% 16.00% 16.13% 14.58% 18.80% -
ROE 14.14% 14.94% 17.51% 17.02% 17.97% 17.24% 22.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.82 51.33 45.13 39.83 40.07 43.19 42.14 10.33%
EPS 6.18 6.44 7.16 6.47 6.54 6.36 7.95 -15.49%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.437 0.431 0.409 0.38 0.364 0.369 0.353 15.33%
Adjusted Per Share Value based on latest NOSH - 243,164
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.97 25.18 22.13 19.56 19.69 21.19 20.69 10.33%
EPS 3.04 3.16 3.51 3.18 3.21 3.12 3.90 -15.34%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.98 -
NAPS 0.2146 0.2115 0.2006 0.1866 0.1789 0.181 0.1733 15.36%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.94 0.79 0.75 0.87 0.77 0.75 0.68 -
P/RPS 1.93 1.54 1.66 2.18 1.92 1.74 1.61 12.88%
P/EPS 15.21 12.27 10.47 13.45 11.77 11.79 8.55 46.97%
EY 6.57 8.15 9.55 7.43 8.49 8.48 11.69 -31.96%
DY 0.00 0.00 2.67 0.00 0.00 0.00 2.94 -
P/NAPS 2.15 1.83 1.83 2.29 2.12 2.03 1.93 7.48%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 29/04/15 25/02/15 19/11/14 20/08/14 30/04/14 27/02/14 -
Price 0.75 0.89 0.78 0.845 0.855 0.84 0.735 -
P/RPS 1.54 1.73 1.73 2.12 2.13 1.94 1.74 -7.83%
P/EPS 12.14 13.82 10.89 13.07 13.07 13.21 9.25 19.93%
EY 8.24 7.24 9.18 7.65 7.65 7.57 10.82 -16.64%
DY 0.00 0.00 2.56 0.00 0.00 0.00 2.72 -
P/NAPS 1.72 2.06 1.91 2.22 2.35 2.28 2.08 -11.93%

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