[WILLOW] YoY 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- 6.0%
YoY- 3.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
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 34,413 32,770 28,230 22,556 21,404 16,851 12,533 18.31%
PBT 5,141 6,209 4,223 4,905 4,780 3,459 1,832 18.74%
Tax -899 -1,239 -680 -860 -831 -488 -406 14.15%
NP 4,242 4,970 3,543 4,045 3,949 2,971 1,426 19.90%
-
NP to SH 4,317 5,017 3,609 4,101 3,971 3,009 1,457 19.82%
-
Tax Rate 17.49% 19.95% 16.10% 17.53% 17.38% 14.11% 22.16% -
Total Cost 30,171 27,800 24,687 18,511 17,455 13,880 11,107 18.10%
-
Net Worth 141,129 124,207 106,563 88,855 72,842 62,048 58,104 15.92%
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 141,129 124,207 106,563 88,855 72,842 62,048 58,104 15.92%
NOSH 248,000 243,543 243,851 244,107 243,619 242,661 251,206 -0.21%
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 12.33% 15.17% 12.55% 17.93% 18.45% 17.63% 11.38% -
ROE 3.06% 4.04% 3.39% 4.62% 5.45% 4.85% 2.51% -
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 14.14 13.46 11.58 9.24 8.79 6.94 4.99 18.93%
EPS 1.77 2.06 1.48 1.68 1.63 1.24 0.58 20.41%
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 6.94 6.61 5.69 4.55 4.32 3.40 2.53 18.29%
EPS 0.87 1.01 0.73 0.83 0.80 0.61 0.29 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2845 0.2504 0.2148 0.1791 0.1469 0.1251 0.1171 15.92%
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 11.17 4.83 8.12 8.33 5.63 4.18 6.01 10.87%
P/EPS 89.06 31.55 63.51 45.83 30.37 23.39 51.72 9.47%
EY 1.12 3.17 1.57 2.18 3.29 4.28 1.93 -8.66%
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 10.68 4.76 6.48 9.25 6.15 4.32 5.81 10.66%
P/EPS 85.11 31.07 50.68 50.89 33.13 24.19 50.00 9.26%
EY 1.17 3.22 1.97 1.96 3.02 4.13 2.00 -8.54%
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