[WILLOW] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.47%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,832 26,276 102,611 72,084 43,165 21,761 83,427 -30.09%
PBT 9,743 4,838 23,112 15,675 9,139 4,359 18,194 -34.13%
Tax -1,866 -1,006 -3,821 -2,762 -1,579 -748 -2,963 -26.59%
NP 7,877 3,832 19,291 12,913 7,560 3,611 15,231 -35.64%
-
NP to SH 7,970 3,869 19,359 12,953 7,554 3,583 15,376 -35.55%
-
Tax Rate 19.15% 20.79% 16.53% 17.62% 17.28% 17.16% 16.29% -
Total Cost 40,955 22,444 83,320 59,171 35,605 18,150 68,196 -28.88%
-
Net Worth 88,718 89,789 85,958 79,251 72,859 75,779 72,257 14.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,870 - - - 7,298 -
Div Payout % - - 25.16% - - - 47.47% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,718 89,789 85,958 79,251 72,859 75,779 72,257 14.70%
NOSH 243,730 243,333 243,509 243,477 243,677 243,741 243,291 0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 16.13% 14.58% 18.80% 17.91% 17.51% 16.59% 18.26% -
ROE 8.98% 4.31% 22.52% 16.34% 10.37% 4.73% 21.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.04 10.80 42.14 29.61 17.71 8.93 34.29 -30.16%
EPS 3.27 1.59 7.95 5.32 3.10 1.47 6.32 -35.62%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.364 0.369 0.353 0.3255 0.299 0.3109 0.297 14.56%
Adjusted Per Share Value based on latest NOSH - 243,198
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.85 5.30 20.69 14.53 8.70 4.39 16.82 -30.07%
EPS 1.61 0.78 3.90 2.61 1.52 0.72 3.10 -35.46%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 1.47 -
NAPS 0.1789 0.181 0.1733 0.1598 0.1469 0.1528 0.1457 14.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.77 0.75 0.68 0.505 0.495 0.39 0.34 -
P/RPS 3.84 6.95 1.61 1.71 2.79 4.37 0.99 147.48%
P/EPS 23.55 47.17 8.55 9.49 15.97 26.53 5.38 168.31%
EY 4.25 2.12 11.69 10.53 6.26 3.77 18.59 -62.71%
DY 0.00 0.00 2.94 0.00 0.00 0.00 8.82 -
P/NAPS 2.12 2.03 1.93 1.55 1.66 1.25 1.14 51.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 30/04/14 27/02/14 20/11/13 21/08/13 29/05/13 25/02/13 -
Price 0.855 0.84 0.735 0.645 0.54 0.585 0.355 -
P/RPS 4.27 7.78 1.74 2.18 3.05 6.55 1.04 157.07%
P/EPS 26.15 52.83 9.25 12.12 17.42 39.80 5.62 179.49%
EY 3.82 1.89 10.82 8.25 5.74 2.51 17.80 -64.25%
DY 0.00 0.00 2.72 0.00 0.00 0.00 8.45 -
P/NAPS 2.35 2.28 2.08 1.98 1.81 1.88 1.20 56.72%

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