[WILLOW] YoY Annualized 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- 5.41%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,966 118,912 97,664 86,330 67,696 49,060 55,312 13.28%
PBT 18,106 17,308 19,486 18,278 12,406 6,166 11,906 7.22%
Tax -3,084 -2,562 -3,732 -3,158 -2,038 -1,186 -2,046 7.07%
NP 15,022 14,746 15,754 15,120 10,368 4,980 9,860 7.26%
-
NP to SH 15,238 15,054 15,940 15,108 10,498 5,090 9,860 7.51%
-
Tax Rate 17.03% 14.80% 19.15% 17.28% 16.43% 19.23% 17.18% -
Total Cost 101,944 104,166 81,910 71,210 57,328 44,080 45,452 14.39%
-
Net Worth 124,143 106,449 88,718 72,859 62,137 57,711 56,806 13.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 124,143 106,449 88,718 72,859 62,137 57,711 56,806 13.90%
NOSH 243,418 243,592 243,730 243,677 243,009 249,509 247,738 -0.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.84% 12.40% 16.13% 17.51% 15.32% 10.15% 17.83% -
ROE 12.27% 14.14% 17.97% 20.74% 16.89% 8.82% 17.36% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.05 48.82 40.07 35.43 27.86 19.66 22.33 13.61%
EPS 6.26 6.18 6.54 6.20 4.32 2.04 3.98 7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.437 0.364 0.299 0.2557 0.2313 0.2293 14.23%
Adjusted Per Share Value based on latest NOSH - 243,619
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.58 23.97 19.69 17.41 13.65 9.89 11.15 13.28%
EPS 3.07 3.04 3.21 3.05 2.12 1.03 1.99 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.2146 0.1789 0.1469 0.1253 0.1164 0.1145 13.90%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.65 0.94 0.77 0.495 0.29 0.30 0.35 -
P/RPS 1.35 1.93 1.92 1.40 1.04 1.53 1.57 -2.48%
P/EPS 10.38 15.21 11.77 7.98 6.71 14.71 8.79 2.80%
EY 9.63 6.57 8.49 12.53 14.90 6.80 11.37 -2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.15 2.12 1.66 1.13 1.30 1.53 -3.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 19/08/15 20/08/14 21/08/13 15/08/12 23/08/11 25/08/10 -
Price 0.64 0.75 0.855 0.54 0.30 0.29 0.34 -
P/RPS 1.33 1.54 2.13 1.52 1.08 1.47 1.52 -2.19%
P/EPS 10.22 12.14 13.07 8.71 6.94 14.22 8.54 3.03%
EY 9.78 8.24 7.65 11.48 14.40 7.03 11.71 -2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.72 2.35 1.81 1.17 1.25 1.48 -2.77%

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