[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.01%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 109,754 72,760 48,832 26,276 102,611 72,084 43,165 85.97%
PBT 20,597 14,418 9,743 4,838 23,112 15,675 9,139 71.64%
Tax -3,397 -2,775 -1,866 -1,006 -3,821 -2,762 -1,579 66.41%
NP 17,200 11,643 7,877 3,832 19,291 12,913 7,560 72.72%
-
NP to SH 17,414 11,812 7,970 3,869 19,359 12,953 7,554 74.24%
-
Tax Rate 16.49% 19.25% 19.15% 20.79% 16.53% 17.62% 17.28% -
Total Cost 92,554 61,117 40,955 22,444 83,320 59,171 35,605 88.72%
-
Net Worth 99,473 92,547 88,718 89,789 85,958 79,251 72,859 22.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,864 - - - 4,870 - - -
Div Payout % 27.93% - - - 25.16% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 99,473 92,547 88,718 89,789 85,958 79,251 72,859 22.99%
NOSH 243,212 243,546 243,730 243,333 243,509 243,477 243,677 -0.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.67% 16.00% 16.13% 14.58% 18.80% 17.91% 17.51% -
ROE 17.51% 12.76% 8.98% 4.31% 22.52% 16.34% 10.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.13 29.88 20.04 10.80 42.14 29.61 17.71 86.24%
EPS 7.16 4.85 3.27 1.59 7.95 5.32 3.10 74.46%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.409 0.38 0.364 0.369 0.353 0.3255 0.299 23.15%
Adjusted Per Share Value based on latest NOSH - 243,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 22.13 14.67 9.85 5.30 20.69 14.53 8.70 86.02%
EPS 3.51 2.38 1.61 0.78 3.90 2.61 1.52 74.44%
DPS 0.98 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2006 0.1866 0.1789 0.181 0.1733 0.1598 0.1469 23.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.75 0.87 0.77 0.75 0.68 0.505 0.495 -
P/RPS 1.66 2.91 3.84 6.95 1.61 1.71 2.79 -29.19%
P/EPS 10.47 17.94 23.55 47.17 8.55 9.49 15.97 -24.47%
EY 9.55 5.57 4.25 2.12 11.69 10.53 6.26 32.41%
DY 2.67 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.83 2.29 2.12 2.03 1.93 1.55 1.66 6.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 19/11/14 20/08/14 30/04/14 27/02/14 20/11/13 21/08/13 -
Price 0.78 0.845 0.855 0.84 0.735 0.645 0.54 -
P/RPS 1.73 2.83 4.27 7.78 1.74 2.18 3.05 -31.40%
P/EPS 10.89 17.42 26.15 52.83 9.25 12.12 17.42 -26.82%
EY 9.18 5.74 3.82 1.89 10.82 8.25 5.74 36.64%
DY 2.56 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 1.91 2.22 2.35 2.28 2.08 1.98 1.81 3.63%

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