[WILLOW] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 110.83%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 26,276 102,611 72,084 43,165 21,761 83,427 56,220 -39.80%
PBT 4,838 23,112 15,675 9,139 4,359 18,194 11,141 -42.68%
Tax -1,006 -3,821 -2,762 -1,579 -748 -2,963 -1,857 -33.57%
NP 3,832 19,291 12,913 7,560 3,611 15,231 9,284 -44.59%
-
NP to SH 3,869 19,359 12,953 7,554 3,583 15,376 9,394 -44.67%
-
Tax Rate 20.79% 16.53% 17.62% 17.28% 17.16% 16.29% 16.67% -
Total Cost 22,444 83,320 59,171 35,605 18,150 68,196 46,936 -38.87%
-
Net Worth 89,789 85,958 79,251 72,859 75,779 72,257 66,317 22.40%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,870 - - - 7,298 - -
Div Payout % - 25.16% - - - 47.47% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,789 85,958 79,251 72,859 75,779 72,257 66,317 22.40%
NOSH 243,333 243,509 243,477 243,677 243,741 243,291 243,367 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.58% 18.80% 17.91% 17.51% 16.59% 18.26% 16.51% -
ROE 4.31% 22.52% 16.34% 10.37% 4.73% 21.28% 14.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.80 42.14 29.61 17.71 8.93 34.29 23.10 -39.78%
EPS 1.59 7.95 5.32 3.10 1.47 6.32 3.86 -44.66%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.369 0.353 0.3255 0.299 0.3109 0.297 0.2725 22.42%
Adjusted Per Share Value based on latest NOSH - 243,619
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.30 20.69 14.53 8.70 4.39 16.82 11.33 -39.76%
EPS 0.78 3.90 2.61 1.52 0.72 3.10 1.89 -44.59%
DPS 0.00 0.98 0.00 0.00 0.00 1.47 0.00 -
NAPS 0.181 0.1733 0.1598 0.1469 0.1528 0.1457 0.1337 22.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.75 0.68 0.505 0.495 0.39 0.34 0.33 -
P/RPS 6.95 1.61 1.71 2.79 4.37 0.99 1.43 187.19%
P/EPS 47.17 8.55 9.49 15.97 26.53 5.38 8.55 212.54%
EY 2.12 11.69 10.53 6.26 3.77 18.59 11.70 -68.01%
DY 0.00 2.94 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 2.03 1.93 1.55 1.66 1.25 1.14 1.21 41.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 27/02/14 20/11/13 21/08/13 29/05/13 25/02/13 21/11/12 -
Price 0.84 0.735 0.645 0.54 0.585 0.355 0.32 -
P/RPS 7.78 1.74 2.18 3.05 6.55 1.04 1.39 215.57%
P/EPS 52.83 9.25 12.12 17.42 39.80 5.62 8.29 244.11%
EY 1.89 10.82 8.25 5.74 2.51 17.80 12.06 -70.96%
DY 0.00 2.72 0.00 0.00 0.00 8.45 0.00 -
P/NAPS 2.28 2.08 1.98 1.81 1.88 1.20 1.17 56.07%

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