[WILLOW] QoQ Cumulative 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- 48.21%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 59,456 31,226 109,754 72,760 48,832 26,276 102,611 -30.56%
PBT 8,654 4,431 20,597 14,418 9,743 4,838 23,112 -48.14%
Tax -1,281 -601 -3,397 -2,775 -1,866 -1,006 -3,821 -51.83%
NP 7,373 3,830 17,200 11,643 7,877 3,832 19,291 -47.42%
-
NP to SH 7,527 3,918 17,414 11,812 7,970 3,869 19,359 -46.82%
-
Tax Rate 14.80% 13.56% 16.49% 19.25% 19.15% 20.79% 16.53% -
Total Cost 52,083 27,396 92,554 61,117 40,955 22,444 83,320 -26.95%
-
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 7.07% 3.74% 17.51% 12.76% 8.98% 4.31% 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 24.41 12.83 45.13 29.88 20.04 10.80 42.14 -30.58%
EPS 3.09 1.61 7.16 4.85 3.27 1.59 7.95 -46.83%
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 11.99 6.30 22.13 14.67 9.85 5.30 20.69 -30.56%
EPS 1.52 0.79 3.51 2.38 1.61 0.78 3.90 -46.73%
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 3.85 6.16 1.66 2.91 3.84 6.95 1.61 79.10%
P/EPS 30.42 49.07 10.47 17.94 23.55 47.17 8.55 133.59%
EY 3.29 2.04 9.55 5.57 4.25 2.12 11.69 -57.15%
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 3.07 6.94 1.73 2.83 4.27 7.78 1.74 46.16%
P/EPS 24.27 55.28 10.89 17.42 26.15 52.83 9.25 90.56%
EY 4.12 1.81 9.18 5.74 3.82 1.89 10.82 -47.55%
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