[WILLOW] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 45.81%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 45,121 44,112 34,407 36,994 30,527 27,207 15,652 19.27%
PBT 5,631 8,195 8,138 6,179 7,437 7,053 4,298 4.60%
Tax -742 -1,488 -1,405 -622 -1,059 -1,106 -662 1.91%
NP 4,889 6,707 6,733 5,557 6,378 5,947 3,636 5.05%
-
NP to SH 4,806 6,889 7,043 5,602 6,406 5,982 3,667 4.60%
-
Tax Rate 13.18% 18.16% 17.26% 10.07% 14.24% 15.68% 15.40% -
Total Cost 40,232 37,405 27,674 31,437 24,149 21,260 12,016 22.28%
-
Net Worth 148,429 136,263 121,431 99,186 85,981 72,221 62,120 15.60%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 4,866 4,857 4,850 4,871 7,295 6,071 -
Div Payout % - 70.64% 68.97% 86.58% 76.05% 121.95% 165.56% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 148,429 136,263 121,431 99,186 85,981 72,221 62,120 15.60%
NOSH 248,000 248,000 242,862 242,510 243,574 243,170 242,847 0.35%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.84% 15.20% 19.57% 15.02% 20.89% 21.86% 23.23% -
ROE 3.24% 5.06% 5.80% 5.65% 7.45% 8.28% 5.90% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.54 18.13 14.17 15.25 12.53 11.19 6.45 19.22%
EPS 1.97 2.83 2.90 2.31 2.63 2.46 1.51 4.52%
DPS 0.00 2.00 2.00 2.00 2.00 3.00 2.50 -
NAPS 0.61 0.56 0.50 0.409 0.353 0.297 0.2558 15.57%
Adjusted Per Share Value based on latest NOSH - 242,510
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.10 8.89 6.94 7.46 6.15 5.49 3.16 19.25%
EPS 0.97 1.39 1.42 1.13 1.29 1.21 0.74 4.60%
DPS 0.00 0.98 0.98 0.98 0.98 1.47 1.22 -
NAPS 0.2993 0.2747 0.2448 0.20 0.1734 0.1456 0.1252 15.61%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.13 0.755 0.71 0.75 0.68 0.34 0.30 -
P/RPS 6.09 4.16 5.01 4.92 5.43 3.04 4.65 4.59%
P/EPS 57.21 26.67 24.48 32.47 25.86 13.82 19.87 19.25%
EY 1.75 3.75 4.08 3.08 3.87 7.24 5.03 -16.12%
DY 0.00 2.65 2.82 2.67 2.94 8.82 8.33 -
P/NAPS 1.85 1.35 1.42 1.83 1.93 1.14 1.17 7.92%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 24/02/16 25/02/15 27/02/14 25/02/13 22/02/12 -
Price 1.23 0.845 0.70 0.78 0.735 0.355 0.31 -
P/RPS 6.63 4.66 4.94 5.11 5.86 3.17 4.81 5.48%
P/EPS 62.27 29.85 24.14 33.77 27.95 14.43 20.53 20.29%
EY 1.61 3.35 4.14 2.96 3.58 6.93 4.87 -16.83%
DY 0.00 2.37 2.86 2.56 2.72 8.45 8.06 -
P/NAPS 2.02 1.51 1.40 1.91 2.08 1.20 1.21 8.90%

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