[WILLOW] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.96%
YoY- 91.35%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 155,385 147,018 145,460 153,268 132,000 117,184 116,966 20.78%
PBT 22,625 22,658 22,298 24,032 21,859 18,218 18,106 15.96%
Tax -3,965 -4,297 -3,868 -4,140 -3,910 -3,229 -3,084 18.18%
NP 18,660 18,361 18,430 19,892 17,949 14,989 15,022 15.50%
-
NP to SH 18,717 18,548 18,592 19,916 18,279 15,186 15,238 14.65%
-
Tax Rate 17.52% 18.96% 17.35% 17.23% 17.89% 17.72% 17.03% -
Total Cost 136,725 128,657 127,030 133,376 114,051 102,194 101,944 21.55%
-
Net Worth 148,429 145,996 141,129 143,562 136,263 128,963 124,143 12.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 4,866 - - -
Div Payout % - - - - 26.62% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 148,429 145,996 141,129 143,562 136,263 128,963 124,143 12.61%
NOSH 248,000 248,000 248,000 248,000 248,000 248,000 243,418 1.24%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.01% 12.49% 12.67% 12.98% 13.60% 12.79% 12.84% -
ROE 12.61% 12.70% 13.17% 13.87% 13.41% 11.78% 12.27% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.86 60.42 59.78 62.99 54.25 48.16 48.05 20.81%
EPS 7.69 7.63 7.64 8.20 7.51 6.24 6.26 14.65%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.61 0.60 0.58 0.59 0.56 0.53 0.51 12.64%
Adjusted Per Share Value based on latest NOSH - 248,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.33 29.64 29.33 30.90 26.61 23.63 23.58 20.79%
EPS 3.77 3.74 3.75 4.02 3.69 3.06 3.07 14.63%
DPS 0.00 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2993 0.2943 0.2845 0.2894 0.2747 0.26 0.2503 12.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.13 1.19 1.58 0.91 0.755 0.69 0.65 -
P/RPS 1.77 1.97 2.64 1.44 1.39 1.43 1.35 19.73%
P/EPS 14.69 15.61 20.68 11.12 10.05 11.06 10.38 25.97%
EY 6.81 6.41 4.84 8.99 9.95 9.05 9.63 -20.57%
DY 0.00 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 1.85 1.98 2.72 1.54 1.35 1.30 1.27 28.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 26/04/17 27/02/17 28/11/16 24/08/16 -
Price 1.23 1.03 1.51 1.52 0.845 0.775 0.64 -
P/RPS 1.93 1.70 2.53 2.41 1.56 1.61 1.33 28.08%
P/EPS 15.99 13.51 19.76 18.57 11.25 12.42 10.22 34.66%
EY 6.25 7.40 5.06 5.38 8.89 8.05 9.78 -25.74%
DY 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 2.02 1.72 2.60 2.58 1.51 1.46 1.25 37.58%

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