[WILLOW] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.33%
YoY- 105.88%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 124,904 105,104 87,044 67,988 47,988 53,888 62,044 12.36%
PBT 17,724 19,352 17,436 10,976 5,004 10,736 14,168 3.80%
Tax -2,404 -4,024 -2,992 -2,124 -748 -1,824 -2,260 1.03%
NP 15,320 15,328 14,444 8,852 4,256 8,912 11,908 4.28%
-
NP to SH 15,672 15,476 14,332 8,960 4,352 8,912 11,908 4.68%
-
Tax Rate 13.56% 20.79% 17.16% 19.35% 14.95% 16.99% 15.95% -
Total Cost 109,584 89,776 72,600 59,136 43,732 44,976 50,136 13.91%
-
Net Worth 104,885 89,789 75,779 64,399 62,461 61,542 55,049 11.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 104,885 89,789 75,779 64,399 62,461 61,542 55,049 11.33%
NOSH 243,354 243,333 243,741 243,478 247,272 247,555 248,083 -0.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.27% 14.58% 16.59% 13.02% 8.87% 16.54% 19.19% -
ROE 14.94% 17.24% 18.91% 13.91% 6.97% 14.48% 21.63% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 51.33 43.19 35.71 27.92 19.41 21.77 25.01 12.72%
EPS 6.44 6.36 5.88 3.68 1.76 3.60 4.80 5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.431 0.369 0.3109 0.2645 0.2526 0.2486 0.2219 11.69%
Adjusted Per Share Value based on latest NOSH - 243,478
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.18 21.19 17.55 13.71 9.68 10.86 12.51 12.35%
EPS 3.16 3.12 2.89 1.81 0.88 1.80 2.40 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2115 0.181 0.1528 0.1298 0.1259 0.1241 0.111 11.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.79 0.75 0.39 0.31 0.365 0.38 0.19 -
P/RPS 1.54 1.74 1.09 1.11 1.88 1.75 0.76 12.48%
P/EPS 12.27 11.79 6.63 8.42 20.74 10.56 3.96 20.73%
EY 8.15 8.48 15.08 11.87 4.82 9.47 25.26 -17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.03 1.25 1.17 1.44 1.53 0.86 13.40%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/04/15 30/04/14 29/05/13 23/05/12 30/05/11 26/05/10 26/05/09 -
Price 0.89 0.84 0.585 0.34 0.37 0.38 0.22 -
P/RPS 1.73 1.94 1.64 1.22 1.91 1.75 0.88 11.91%
P/EPS 13.82 13.21 9.95 9.24 21.02 10.56 4.58 20.19%
EY 7.24 7.57 10.05 10.82 4.76 9.47 21.82 -16.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.28 1.88 1.29 1.46 1.53 0.99 12.98%

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