[WILLOW] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.96%
YoY- 91.35%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 111,240 116,644 142,360 153,268 102,852 124,904 105,104 0.94%
PBT 12,240 22,464 12,404 24,032 11,376 17,724 19,352 -7.34%
Tax -3,748 -4,176 -3,620 -4,140 -1,212 -2,404 -4,024 -1.17%
NP 8,492 18,288 8,784 19,892 10,164 15,320 15,328 -9.36%
-
NP to SH 8,512 18,304 8,784 19,916 10,408 15,672 15,476 -9.47%
-
Tax Rate 30.62% 18.59% 29.18% 17.23% 10.65% 13.56% 20.79% -
Total Cost 102,748 98,356 133,576 133,376 92,688 109,584 89,776 2.27%
-
Net Worth 165,405 155,706 148,429 143,562 121,588 104,885 89,789 10.70%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 165,405 155,706 148,429 143,562 121,588 104,885 89,789 10.70%
NOSH 496,000 496,000 248,000 248,000 243,177 243,354 243,333 12.58%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.63% 15.68% 6.17% 12.98% 9.88% 12.27% 14.58% -
ROE 5.15% 11.76% 5.92% 13.87% 8.56% 14.94% 17.24% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.87 23.97 58.51 62.99 42.30 51.33 43.19 -10.04%
EPS 1.76 3.76 3.60 8.20 4.28 6.44 6.36 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.61 0.59 0.50 0.431 0.369 -1.35%
Adjusted Per Share Value based on latest NOSH - 248,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.43 23.52 28.70 30.90 20.74 25.18 21.19 0.95%
EPS 1.72 3.69 1.77 4.02 2.10 3.16 3.12 -9.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.3139 0.2993 0.2894 0.2451 0.2115 0.181 10.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.375 0.48 1.09 0.91 0.70 0.79 0.75 -
P/RPS 1.64 2.00 1.86 1.44 1.66 1.54 1.74 -0.98%
P/EPS 21.43 12.76 30.19 11.12 16.36 12.27 11.79 10.46%
EY 4.67 7.84 3.31 8.99 6.11 8.15 8.48 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.50 1.79 1.54 1.40 1.83 2.03 -9.69%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 02/05/19 16/05/18 26/04/17 27/04/16 29/04/15 30/04/14 -
Price 0.495 0.46 1.15 1.52 0.72 0.89 0.84 -
P/RPS 2.16 1.92 1.97 2.41 1.70 1.73 1.94 1.80%
P/EPS 28.29 12.23 31.86 18.57 16.82 13.82 13.21 13.51%
EY 3.53 8.18 3.14 5.38 5.94 7.24 7.57 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.44 1.89 2.58 1.44 2.06 2.28 -7.15%

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