[WILLOW] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 44.32%
YoY- 63.13%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 28,919 21,404 21,761 27,207 22,372 16,851 16,997 42.47%
PBT 6,536 4,780 4,359 7,053 4,938 3,459 2,744 78.26%
Tax -1,183 -831 -748 -1,106 -838 -488 -531 70.49%
NP 5,353 3,949 3,611 5,947 4,100 2,971 2,213 80.09%
-
NP to SH 5,399 3,971 3,583 5,982 4,145 3,009 2,240 79.67%
-
Tax Rate 18.10% 17.38% 17.16% 15.68% 16.97% 14.11% 19.35% -
Total Cost 23,566 17,455 18,150 21,260 18,272 13,880 14,784 36.41%
-
Net Worth 79,161 72,842 75,779 72,221 66,441 62,048 64,399 14.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,295 - - - -
Div Payout % - - - 121.95% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,161 72,842 75,779 72,221 66,441 62,048 64,399 14.73%
NOSH 243,198 243,619 243,741 243,170 243,823 242,661 243,478 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.51% 18.45% 16.59% 21.86% 18.33% 17.63% 13.02% -
ROE 6.82% 5.45% 4.73% 8.28% 6.24% 4.85% 3.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.89 8.79 8.93 11.19 9.18 6.94 6.98 42.58%
EPS 2.22 1.63 1.47 2.46 1.70 1.24 0.92 79.80%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.3255 0.299 0.3109 0.297 0.2725 0.2557 0.2645 14.82%
Adjusted Per Share Value based on latest NOSH - 243,170
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.83 4.32 4.39 5.49 4.51 3.40 3.43 42.37%
EPS 1.09 0.80 0.72 1.21 0.84 0.61 0.45 80.26%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.1596 0.1469 0.1528 0.1456 0.134 0.1251 0.1298 14.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.505 0.495 0.39 0.34 0.33 0.29 0.31 -
P/RPS 4.25 5.63 4.37 3.04 3.60 4.18 4.44 -2.87%
P/EPS 22.75 30.37 26.53 13.82 19.41 23.39 33.70 -23.02%
EY 4.40 3.29 3.77 7.24 5.15 4.28 2.97 29.92%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 1.55 1.66 1.25 1.14 1.21 1.13 1.17 20.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 29/05/13 25/02/13 21/11/12 15/08/12 23/05/12 -
Price 0.645 0.54 0.585 0.355 0.32 0.30 0.34 -
P/RPS 5.42 6.15 6.55 3.17 3.49 4.32 4.87 7.38%
P/EPS 29.05 33.13 39.80 14.43 18.82 24.19 36.96 -14.81%
EY 3.44 3.02 2.51 6.93 5.31 4.13 2.71 17.21%
DY 0.00 0.00 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 1.98 1.81 1.88 1.20 1.17 1.17 1.29 33.02%

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