[WILLOW] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -6.79%
YoY- 59.96%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 102,852 124,904 105,104 87,044 67,988 47,988 53,888 11.36%
PBT 11,376 17,724 19,352 17,436 10,976 5,004 10,736 0.96%
Tax -1,212 -2,404 -4,024 -2,992 -2,124 -748 -1,824 -6.57%
NP 10,164 15,320 15,328 14,444 8,852 4,256 8,912 2.21%
-
NP to SH 10,408 15,672 15,476 14,332 8,960 4,352 8,912 2.61%
-
Tax Rate 10.65% 13.56% 20.79% 17.16% 19.35% 14.95% 16.99% -
Total Cost 92,688 109,584 89,776 72,600 59,136 43,732 44,976 12.79%
-
Net Worth 121,588 104,885 89,789 75,779 64,399 62,461 61,542 12.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 121,588 104,885 89,789 75,779 64,399 62,461 61,542 12.00%
NOSH 243,177 243,354 243,333 243,741 243,478 247,272 247,555 -0.29%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.88% 12.27% 14.58% 16.59% 13.02% 8.87% 16.54% -
ROE 8.56% 14.94% 17.24% 18.91% 13.91% 6.97% 14.48% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.30 51.33 43.19 35.71 27.92 19.41 21.77 11.69%
EPS 4.28 6.44 6.36 5.88 3.68 1.76 3.60 2.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.431 0.369 0.3109 0.2645 0.2526 0.2486 12.33%
Adjusted Per Share Value based on latest NOSH - 243,741
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 20.74 25.18 21.19 17.55 13.71 9.68 10.86 11.37%
EPS 2.10 3.16 3.12 2.89 1.81 0.88 1.80 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2115 0.181 0.1528 0.1298 0.1259 0.1241 11.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.70 0.79 0.75 0.39 0.31 0.365 0.38 -
P/RPS 1.66 1.54 1.74 1.09 1.11 1.88 1.75 -0.87%
P/EPS 16.36 12.27 11.79 6.63 8.42 20.74 10.56 7.56%
EY 6.11 8.15 8.48 15.08 11.87 4.82 9.47 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.83 2.03 1.25 1.17 1.44 1.53 -1.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 29/04/15 30/04/14 29/05/13 23/05/12 30/05/11 26/05/10 -
Price 0.72 0.89 0.84 0.585 0.34 0.37 0.38 -
P/RPS 1.70 1.73 1.94 1.64 1.22 1.91 1.75 -0.48%
P/EPS 16.82 13.82 13.21 9.95 9.24 21.02 10.56 8.05%
EY 5.94 7.24 7.57 10.05 10.82 4.76 9.47 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.06 2.28 1.88 1.29 1.46 1.53 -1.00%

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