[WILLOW] QoQ 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- 35.96%
YoY- 30.25%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 22,556 26,276 30,527 28,919 21,404 21,761 27,207 -11.77%
PBT 4,905 4,838 7,437 6,536 4,780 4,359 7,053 -21.55%
Tax -860 -1,006 -1,059 -1,183 -831 -748 -1,106 -15.47%
NP 4,045 3,832 6,378 5,353 3,949 3,611 5,947 -22.71%
-
NP to SH 4,101 3,869 6,406 5,399 3,971 3,583 5,982 -22.30%
-
Tax Rate 17.53% 20.79% 14.24% 18.10% 17.38% 17.16% 15.68% -
Total Cost 18,511 22,444 24,149 23,566 17,455 18,150 21,260 -8.84%
-
Net Worth 88,855 89,789 85,981 79,161 72,842 75,779 72,221 14.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,871 - - - 7,295 -
Div Payout % - - 76.05% - - - 121.95% -
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 88,855 89,789 85,981 79,161 72,842 75,779 72,221 14.86%
NOSH 244,107 243,333 243,574 243,198 243,619 243,741 243,170 0.25%
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 17.93% 14.58% 20.89% 18.51% 18.45% 16.59% 21.86% -
ROE 4.62% 4.31% 7.45% 6.82% 5.45% 4.73% 8.28% -
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 9.24 10.80 12.53 11.89 8.79 8.93 11.19 -12.01%
EPS 1.68 1.59 2.63 2.22 1.63 1.47 2.46 -22.50%
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 4.55 5.30 6.15 5.83 4.32 4.39 5.49 -11.79%
EPS 0.83 0.78 1.29 1.09 0.80 0.72 1.21 -22.27%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 1.47 -
NAPS 0.1791 0.181 0.1734 0.1596 0.1469 0.1528 0.1456 14.84%
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 8.33 6.95 5.43 4.25 5.63 4.37 3.04 96.17%
P/EPS 45.83 47.17 25.86 22.75 30.37 26.53 13.82 122.86%
EY 2.18 2.12 3.87 4.40 3.29 3.77 7.24 -55.17%
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 9.25 7.78 5.86 5.42 6.15 6.55 3.17 104.60%
P/EPS 50.89 52.83 27.95 29.05 33.13 39.80 14.43 132.22%
EY 1.96 1.89 3.58 3.44 3.02 2.51 6.93 -57.01%
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