[WILLOW] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.48%
YoY- 17.5%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 144,604 113,755 114,704 107,126 88,191 57,160 52,994 18.19%
PBT 25,023 19,482 20,190 23,591 19,809 11,673 10,130 16.25%
Tax -4,642 -3,266 -2,992 -4,079 -3,180 -2,143 -1,982 15.22%
NP 20,381 16,216 17,198 19,512 16,629 9,530 8,148 16.49%
-
NP to SH 20,656 16,774 17,463 19,645 16,719 9,659 8,182 16.67%
-
Tax Rate 18.55% 16.76% 14.82% 17.29% 16.05% 18.36% 19.57% -
Total Cost 124,223 97,539 97,506 87,614 71,562 47,630 44,846 18.48%
-
Net Worth 143,562 121,588 104,885 89,789 75,779 64,399 62,461 14.86%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 4,866 4,857 4,850 4,871 7,295 6,071 7,390 -6.72%
Div Payout % 23.56% 28.96% 27.77% 24.80% 43.63% 62.86% 90.33% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 143,562 121,588 104,885 89,789 75,779 64,399 62,461 14.86%
NOSH 248,000 243,177 243,354 243,333 243,741 243,478 247,272 0.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.09% 14.26% 14.99% 18.21% 18.86% 16.67% 15.38% -
ROE 14.39% 13.80% 16.65% 21.88% 22.06% 15.00% 13.10% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 59.43 46.78 47.13 44.02 36.18 23.48 21.43 18.51%
EPS 8.49 6.90 7.18 8.07 6.86 3.97 3.31 16.98%
DPS 2.00 2.00 2.00 2.00 3.00 2.49 3.00 -6.52%
NAPS 0.59 0.50 0.431 0.369 0.3109 0.2645 0.2526 15.17%
Adjusted Per Share Value based on latest NOSH - 243,333
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.15 22.93 23.13 21.60 17.78 11.52 10.68 18.19%
EPS 4.16 3.38 3.52 3.96 3.37 1.95 1.65 16.64%
DPS 0.98 0.98 0.98 0.98 1.47 1.22 1.49 -6.73%
NAPS 0.2894 0.2451 0.2115 0.181 0.1528 0.1298 0.1259 14.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.91 0.70 0.79 0.75 0.39 0.31 0.365 -
P/RPS 1.53 1.50 1.68 1.70 1.08 1.32 1.70 -1.73%
P/EPS 10.72 10.15 11.01 9.29 5.69 7.81 11.03 -0.47%
EY 9.33 9.85 9.08 10.76 17.59 12.80 9.07 0.47%
DY 2.20 2.86 2.53 2.67 7.69 8.04 8.22 -19.70%
P/NAPS 1.54 1.40 1.83 2.03 1.25 1.17 1.44 1.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/04/17 27/04/16 29/04/15 30/04/14 29/05/13 23/05/12 30/05/11 -
Price 1.52 0.72 0.89 0.84 0.585 0.34 0.37 -
P/RPS 2.56 1.54 1.89 1.91 1.62 1.45 1.73 6.74%
P/EPS 17.91 10.44 12.40 10.40 8.53 8.57 11.18 8.16%
EY 5.58 9.58 8.06 9.61 11.73 11.67 8.94 -7.54%
DY 1.32 2.78 2.25 2.38 5.13 7.33 8.11 -26.08%
P/NAPS 2.58 1.44 2.06 2.28 1.88 1.29 1.46 9.94%

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