[WILLOW] YoY Cumulative 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- -77.5%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 35,590 38,317 25,713 31,226 26,276 21,761 16,997 13.10%
PBT 3,101 6,008 2,844 4,431 4,838 4,359 2,744 2.05%
Tax -905 -1,035 -303 -601 -1,006 -748 -531 9.28%
NP 2,196 4,973 2,541 3,830 3,832 3,611 2,213 -0.12%
-
NP to SH 2,196 4,979 2,602 3,918 3,869 3,583 2,240 -0.32%
-
Tax Rate 29.18% 17.23% 10.65% 13.56% 20.79% 17.16% 19.35% -
Total Cost 33,394 33,344 23,172 27,396 22,444 18,150 14,784 14.53%
-
Net Worth 148,429 143,562 121,588 104,885 89,789 75,779 64,399 14.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 148,429 143,562 121,588 104,885 89,789 75,779 64,399 14.92%
NOSH 248,000 248,000 243,177 243,354 243,333 243,741 243,478 0.30%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.17% 12.98% 9.88% 12.27% 14.58% 16.59% 13.02% -
ROE 1.48% 3.47% 2.14% 3.74% 4.31% 4.73% 3.48% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.63 15.75 10.57 12.83 10.80 8.93 6.98 13.12%
EPS 0.90 2.05 1.07 1.61 1.59 1.47 0.92 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.50 0.431 0.369 0.3109 0.2645 14.93%
Adjusted Per Share Value based on latest NOSH - 243,354
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.18 7.73 5.18 6.30 5.30 4.39 3.43 13.09%
EPS 0.44 1.00 0.52 0.79 0.78 0.72 0.45 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2993 0.2894 0.2451 0.2115 0.181 0.1528 0.1298 14.93%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.09 0.91 0.70 0.79 0.75 0.39 0.31 -
P/RPS 7.45 5.78 6.62 6.16 6.95 4.37 4.44 9.00%
P/EPS 120.78 44.47 65.42 49.07 47.17 26.53 33.70 23.69%
EY 0.83 2.25 1.53 2.04 2.12 3.77 2.97 -19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.54 1.40 1.83 2.03 1.25 1.17 7.34%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 26/04/17 27/04/16 29/04/15 30/04/14 29/05/13 23/05/12 -
Price 1.15 1.52 0.72 0.89 0.84 0.585 0.34 -
P/RPS 7.86 9.65 6.81 6.94 7.78 6.55 4.87 8.30%
P/EPS 127.43 74.28 67.29 55.28 52.83 39.80 36.96 22.89%
EY 0.78 1.35 1.49 1.81 1.89 2.51 2.71 -18.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.58 1.44 2.06 2.28 1.88 1.29 6.56%

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