[WILLOW] YoY Annualized 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- 3.0%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 145,460 116,966 118,912 97,664 86,330 67,696 49,060 19.83%
PBT 22,298 18,106 17,308 19,486 18,278 12,406 6,166 23.86%
Tax -3,868 -3,084 -2,562 -3,732 -3,158 -2,038 -1,186 21.75%
NP 18,430 15,022 14,746 15,754 15,120 10,368 4,980 24.34%
-
NP to SH 18,592 15,238 15,054 15,940 15,108 10,498 5,090 24.07%
-
Tax Rate 17.35% 17.03% 14.80% 19.15% 17.28% 16.43% 19.23% -
Total Cost 127,030 101,944 104,166 81,910 71,210 57,328 44,080 19.27%
-
Net Worth 141,129 124,143 106,449 88,718 72,859 62,137 57,711 16.05%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 141,129 124,143 106,449 88,718 72,859 62,137 57,711 16.05%
NOSH 248,000 243,418 243,592 243,730 243,677 243,009 249,509 -0.10%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.67% 12.84% 12.40% 16.13% 17.51% 15.32% 10.15% -
ROE 13.17% 12.27% 14.14% 17.97% 20.74% 16.89% 8.82% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.78 48.05 48.82 40.07 35.43 27.86 19.66 20.34%
EPS 7.64 6.26 6.18 6.54 6.20 4.32 2.04 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.51 0.437 0.364 0.299 0.2557 0.2313 16.54%
Adjusted Per Share Value based on latest NOSH - 244,107
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.33 23.58 23.97 19.69 17.41 13.65 9.89 19.84%
EPS 3.75 3.07 3.04 3.21 3.05 2.12 1.03 24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2503 0.2146 0.1789 0.1469 0.1253 0.1164 16.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.58 0.65 0.94 0.77 0.495 0.29 0.30 -
P/RPS 2.64 1.35 1.93 1.92 1.40 1.04 1.53 9.50%
P/EPS 20.68 10.38 15.21 11.77 7.98 6.71 14.71 5.83%
EY 4.84 9.63 6.57 8.49 12.53 14.90 6.80 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.27 2.15 2.12 1.66 1.13 1.30 13.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 19/08/15 20/08/14 21/08/13 15/08/12 23/08/11 -
Price 1.51 0.64 0.75 0.855 0.54 0.30 0.29 -
P/RPS 2.53 1.33 1.54 2.13 1.52 1.08 1.47 9.46%
P/EPS 19.76 10.22 12.14 13.07 8.71 6.94 14.22 5.63%
EY 5.06 9.78 8.24 7.65 11.48 14.40 7.03 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.25 1.72 2.35 1.81 1.17 1.25 12.96%

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