[WILLOW] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 26.78%
YoY- -29.68%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 97,013 96,112 74,960 48,677 52,542 60,634 47,570 12.60%
PBT 19,224 20,900 14,854 7,842 11,089 14,549 8,726 14.06%
Tax -3,700 -3,682 -2,476 -1,516 -1,912 -2,350 -1,701 13.82%
NP 15,524 17,217 12,378 6,326 9,177 12,198 7,025 14.12%
-
NP to SH 15,749 17,270 12,525 6,453 9,177 12,198 7,025 14.39%
-
Tax Rate 19.25% 17.62% 16.67% 19.33% 17.24% 16.15% 19.49% -
Total Cost 81,489 78,894 62,581 42,350 43,365 48,436 40,545 12.33%
-
Net Worth 92,547 79,251 66,317 59,742 58,579 56,699 49,251 11.08%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,547 79,251 66,317 59,742 58,579 56,699 49,251 11.08%
NOSH 243,546 243,477 243,367 248,205 247,589 247,270 247,370 -0.25%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.00% 17.91% 16.51% 13.00% 17.47% 20.12% 14.77% -
ROE 17.02% 21.79% 18.89% 10.80% 15.67% 21.51% 14.26% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.83 39.47 30.80 19.61 21.22 24.52 19.23 12.89%
EPS 6.47 7.09 5.15 2.60 3.71 4.93 2.84 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3255 0.2725 0.2407 0.2366 0.2293 0.1991 11.36%
Adjusted Per Share Value based on latest NOSH - 246,774
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.56 19.38 15.11 9.81 10.59 12.22 9.59 12.60%
EPS 3.18 3.48 2.53 1.30 1.85 2.46 1.42 14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1866 0.1598 0.1337 0.1204 0.1181 0.1143 0.0993 11.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.87 0.505 0.33 0.26 0.39 0.25 0.20 -
P/RPS 2.18 1.28 1.07 1.33 1.84 1.02 1.04 13.12%
P/EPS 13.45 7.12 6.41 10.00 10.52 5.07 7.04 11.38%
EY 7.43 14.05 15.60 10.00 9.50 19.73 14.20 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.55 1.21 1.08 1.65 1.09 1.00 14.80%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 21/11/12 23/11/11 24/11/10 24/11/09 25/11/08 -
Price 0.845 0.645 0.32 0.30 0.37 0.32 0.18 -
P/RPS 2.12 1.63 1.04 1.53 1.74 1.30 0.94 14.50%
P/EPS 13.07 9.09 6.22 11.54 9.98 6.49 6.34 12.80%
EY 7.65 11.00 16.08 8.67 10.02 15.42 15.78 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.98 1.17 1.25 1.56 1.40 0.90 16.23%

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