[WILLOW] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 134.33%
YoY- 106.25%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 21,761 83,427 56,220 33,848 16,997 52,160 36,508 -29.15%
PBT 4,359 18,194 11,141 6,203 2,744 10,180 5,882 -18.09%
Tax -748 -2,963 -1,857 -1,019 -531 -1,799 -1,137 -24.33%
NP 3,611 15,231 9,284 5,184 2,213 8,381 4,745 -16.63%
-
NP to SH 3,583 15,376 9,394 5,249 2,240 8,507 4,840 -18.15%
-
Tax Rate 17.16% 16.29% 16.67% 16.43% 19.35% 17.67% 19.33% -
Total Cost 18,150 68,196 46,936 28,664 14,784 43,779 31,763 -31.11%
-
Net Worth 75,779 72,257 66,317 62,137 64,399 62,352 59,742 17.16%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 7,298 - - - 6,093 - -
Div Payout % - 47.47% - - - 71.63% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 75,779 72,257 66,317 62,137 64,399 62,352 59,742 17.16%
NOSH 243,741 243,291 243,367 243,009 243,478 243,753 248,205 -1.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.59% 18.26% 16.51% 15.32% 13.02% 16.07% 13.00% -
ROE 4.73% 21.28% 14.17% 8.45% 3.48% 13.64% 8.10% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.93 34.29 23.10 13.93 6.98 21.40 14.71 -28.28%
EPS 1.47 6.32 3.86 2.16 0.92 3.49 1.95 -17.15%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.3109 0.297 0.2725 0.2557 0.2645 0.2558 0.2407 18.58%
Adjusted Per Share Value based on latest NOSH - 242,661
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.39 16.82 11.33 6.82 3.43 10.52 7.36 -29.11%
EPS 0.72 3.10 1.89 1.06 0.45 1.72 0.98 -18.56%
DPS 0.00 1.47 0.00 0.00 0.00 1.23 0.00 -
NAPS 0.1528 0.1457 0.1337 0.1253 0.1298 0.1257 0.1204 17.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.39 0.34 0.33 0.29 0.31 0.30 0.26 -
P/RPS 4.37 0.99 1.43 2.08 4.44 1.40 1.77 82.57%
P/EPS 26.53 5.38 8.55 13.43 33.70 8.60 13.33 58.15%
EY 3.77 18.59 11.70 7.45 2.97 11.63 7.50 -36.75%
DY 0.00 8.82 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.25 1.14 1.21 1.13 1.17 1.17 1.08 10.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 21/11/12 15/08/12 23/05/12 22/02/12 23/11/11 -
Price 0.585 0.355 0.32 0.30 0.34 0.31 0.30 -
P/RPS 6.55 1.04 1.39 2.15 4.87 1.45 2.04 117.48%
P/EPS 39.80 5.62 8.29 13.89 36.96 8.88 15.38 88.37%
EY 2.51 17.80 12.06 7.20 2.71 11.26 6.50 -46.94%
DY 0.00 8.45 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 1.88 1.20 1.17 1.17 1.29 1.21 1.25 31.23%

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