[WILLOW] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -30.06%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 34,407 25,405 28,230 31,226 36,994 23,928 22,556 32.41%
PBT 8,138 4,277 4,223 4,431 6,179 4,675 4,905 40.01%
Tax -1,405 -878 -680 -601 -622 -909 -860 38.58%
NP 6,733 3,399 3,543 3,830 5,557 3,766 4,045 40.32%
-
NP to SH 7,043 3,520 3,609 3,918 5,602 3,842 4,101 43.26%
-
Tax Rate 17.26% 20.53% 16.10% 13.56% 10.07% 19.44% 17.53% -
Total Cost 27,674 22,006 24,687 27,396 31,437 20,162 18,511 30.65%
-
Net Worth 121,431 116,844 106,563 104,885 99,186 92,402 88,855 23.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,857 - - - 4,850 - - -
Div Payout % 68.97% - - - 86.58% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 121,431 116,844 106,563 104,885 99,186 92,402 88,855 23.07%
NOSH 242,862 244,444 243,851 243,354 242,510 243,164 244,107 -0.33%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 19.57% 13.38% 12.55% 12.27% 15.02% 15.74% 17.93% -
ROE 5.80% 3.01% 3.39% 3.74% 5.65% 4.16% 4.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.17 10.39 11.58 12.83 15.25 9.84 9.24 32.88%
EPS 2.90 1.44 1.48 1.61 2.31 1.58 1.68 43.75%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.50 0.478 0.437 0.431 0.409 0.38 0.364 23.49%
Adjusted Per Share Value based on latest NOSH - 243,354
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.94 5.12 5.69 6.30 7.46 4.82 4.55 32.40%
EPS 1.42 0.71 0.73 0.79 1.13 0.77 0.83 42.90%
DPS 0.98 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2448 0.2356 0.2148 0.2115 0.20 0.1863 0.1791 23.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.71 0.705 0.94 0.79 0.75 0.87 0.77 -
P/RPS 5.01 6.78 8.12 6.16 4.92 8.84 8.33 -28.68%
P/EPS 24.48 48.96 63.51 49.07 32.47 55.06 45.83 -34.09%
EY 4.08 2.04 1.57 2.04 3.08 1.82 2.18 51.69%
DY 2.82 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 1.42 1.47 2.15 1.83 1.83 2.29 2.12 -23.39%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 18/11/15 19/08/15 29/04/15 25/02/15 19/11/14 20/08/14 -
Price 0.70 0.82 0.75 0.89 0.78 0.845 0.855 -
P/RPS 4.94 7.89 6.48 6.94 5.11 8.59 9.25 -34.09%
P/EPS 24.14 56.94 50.68 55.28 33.77 53.48 50.89 -39.09%
EY 4.14 1.76 1.97 1.81 2.96 1.87 1.96 64.40%
DY 2.86 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 1.40 1.72 1.72 2.06 1.91 2.22 2.35 -29.13%

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