[WILLOW] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 133.92%
YoY- -48.38%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 48,832 43,165 33,848 24,530 27,656 31,254 22,675 13.63%
PBT 9,743 9,139 6,203 3,083 5,953 7,410 3,675 17.63%
Tax -1,866 -1,579 -1,019 -593 -1,023 -1,266 -673 18.51%
NP 7,877 7,560 5,184 2,490 4,930 6,144 3,002 17.43%
-
NP to SH 7,970 7,554 5,249 2,545 4,930 6,144 3,002 17.66%
-
Tax Rate 19.15% 17.28% 16.43% 19.23% 17.18% 17.09% 18.31% -
Total Cost 40,955 35,605 28,664 22,040 22,726 25,110 19,673 12.99%
-
Net Worth 88,718 72,859 62,137 57,711 56,806 53,487 46,915 11.19%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 88,718 72,859 62,137 57,711 56,806 53,487 46,915 11.19%
NOSH 243,730 243,677 243,009 249,509 247,738 247,741 248,099 -0.29%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 16.13% 17.51% 15.32% 10.15% 17.83% 19.66% 13.24% -
ROE 8.98% 10.37% 8.45% 4.41% 8.68% 11.49% 6.40% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.04 17.71 13.93 9.83 11.16 12.62 9.14 13.97%
EPS 3.27 3.10 2.16 1.02 1.99 2.48 1.21 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.364 0.299 0.2557 0.2313 0.2293 0.2159 0.1891 11.52%
Adjusted Per Share Value based on latest NOSH - 251,206
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.85 8.70 6.82 4.95 5.58 6.30 4.57 13.64%
EPS 1.61 1.52 1.06 0.51 0.99 1.24 0.61 17.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1789 0.1469 0.1253 0.1164 0.1145 0.1078 0.0946 11.19%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.77 0.495 0.29 0.30 0.35 0.25 0.21 -
P/RPS 3.84 2.79 2.08 3.05 3.14 1.98 2.30 8.91%
P/EPS 23.55 15.97 13.43 29.41 17.59 10.08 17.36 5.21%
EY 4.25 6.26 7.45 3.40 5.69 9.92 5.76 -4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.66 1.13 1.30 1.53 1.16 1.11 11.38%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 21/08/13 15/08/12 23/08/11 25/08/10 25/08/09 28/08/08 -
Price 0.855 0.54 0.30 0.29 0.34 0.25 0.23 -
P/RPS 4.27 3.05 2.15 2.95 3.05 1.98 2.52 9.18%
P/EPS 26.15 17.42 13.89 28.43 17.09 10.08 19.01 5.45%
EY 3.82 5.74 7.20 3.52 5.85 9.92 5.26 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.81 1.17 1.25 1.48 1.16 1.22 11.53%

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