[WILLOW] QoQ Cumulative Quarter 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- 106.0%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,226 109,754 72,760 48,832 26,276 102,611 72,084 -42.77%
PBT 4,431 20,597 14,418 9,743 4,838 23,112 15,675 -56.96%
Tax -601 -3,397 -2,775 -1,866 -1,006 -3,821 -2,762 -63.85%
NP 3,830 17,200 11,643 7,877 3,832 19,291 12,913 -55.55%
-
NP to SH 3,918 17,414 11,812 7,970 3,869 19,359 12,953 -54.97%
-
Tax Rate 13.56% 16.49% 19.25% 19.15% 20.79% 16.53% 17.62% -
Total Cost 27,396 92,554 61,117 40,955 22,444 83,320 59,171 -40.17%
-
Net Worth 104,885 99,473 92,547 88,718 89,789 85,958 79,251 20.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 4,864 - - - 4,870 - -
Div Payout % - 27.93% - - - 25.16% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 104,885 99,473 92,547 88,718 89,789 85,958 79,251 20.56%
NOSH 243,354 243,212 243,546 243,730 243,333 243,509 243,477 -0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.27% 15.67% 16.00% 16.13% 14.58% 18.80% 17.91% -
ROE 3.74% 17.51% 12.76% 8.98% 4.31% 22.52% 16.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.83 45.13 29.88 20.04 10.80 42.14 29.61 -42.76%
EPS 1.61 7.16 4.85 3.27 1.59 7.95 5.32 -54.95%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.431 0.409 0.38 0.364 0.369 0.353 0.3255 20.60%
Adjusted Per Share Value based on latest NOSH - 244,107
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.30 22.13 14.67 9.85 5.30 20.69 14.53 -42.74%
EPS 0.79 3.51 2.38 1.61 0.78 3.90 2.61 -54.95%
DPS 0.00 0.98 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.2115 0.2006 0.1866 0.1789 0.181 0.1733 0.1598 20.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.79 0.75 0.87 0.77 0.75 0.68 0.505 -
P/RPS 6.16 1.66 2.91 3.84 6.95 1.61 1.71 135.17%
P/EPS 49.07 10.47 17.94 23.55 47.17 8.55 9.49 199.31%
EY 2.04 9.55 5.57 4.25 2.12 11.69 10.53 -66.55%
DY 0.00 2.67 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 1.83 1.83 2.29 2.12 2.03 1.93 1.55 11.71%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/04/15 25/02/15 19/11/14 20/08/14 30/04/14 27/02/14 20/11/13 -
Price 0.89 0.78 0.845 0.855 0.84 0.735 0.645 -
P/RPS 6.94 1.73 2.83 4.27 7.78 1.74 2.18 116.55%
P/EPS 55.28 10.89 17.42 26.15 52.83 9.25 12.12 175.28%
EY 1.81 9.18 5.74 3.82 1.89 10.82 8.25 -63.65%
DY 0.00 2.56 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 2.06 1.91 2.22 2.35 2.28 2.08 1.98 2.67%

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