[WILLOW] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 71.47%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 87,888 84,861 72,760 72,084 56,220 36,508 39,407 14.28%
PBT 13,664 12,931 14,418 15,675 11,141 5,882 8,317 8.61%
Tax -2,422 -2,159 -2,775 -2,762 -1,857 -1,137 -1,434 9.11%
NP 11,242 10,772 11,643 12,913 9,284 4,745 6,883 8.51%
-
NP to SH 11,390 11,047 11,812 12,953 9,394 4,840 6,883 8.74%
-
Tax Rate 17.73% 16.70% 19.25% 17.62% 16.67% 19.33% 17.24% -
Total Cost 76,646 74,089 61,117 59,171 46,936 31,763 32,524 15.34%
-
Net Worth 128,963 116,566 92,547 79,251 66,317 59,742 58,579 14.04%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 128,963 116,566 92,547 79,251 66,317 59,742 58,579 14.04%
NOSH 248,000 243,863 243,546 243,477 243,367 248,205 247,589 0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.79% 12.69% 16.00% 17.91% 16.51% 13.00% 17.47% -
ROE 8.83% 9.48% 12.76% 16.34% 14.17% 8.10% 11.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.12 34.80 29.88 29.61 23.10 14.71 15.92 14.61%
EPS 4.68 4.53 4.85 5.32 3.86 1.95 2.78 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.478 0.38 0.3255 0.2725 0.2407 0.2366 14.37%
Adjusted Per Share Value based on latest NOSH - 243,198
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.72 17.11 14.67 14.53 11.33 7.36 7.94 14.30%
EPS 2.30 2.23 2.38 2.61 1.89 0.98 1.39 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.235 0.1866 0.1598 0.1337 0.1204 0.1181 14.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.69 0.705 0.87 0.505 0.33 0.26 0.39 -
P/RPS 1.91 2.03 2.91 1.71 1.43 1.77 2.45 -4.06%
P/EPS 14.74 15.56 17.94 9.49 8.55 13.33 14.03 0.82%
EY 6.78 6.43 5.57 10.53 11.70 7.50 7.13 -0.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.47 2.29 1.55 1.21 1.08 1.65 -3.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 24/11/10 -
Price 0.775 0.82 0.845 0.645 0.32 0.30 0.37 -
P/RPS 2.15 2.36 2.83 2.18 1.39 2.04 2.32 -1.25%
P/EPS 16.56 18.10 17.42 12.12 8.29 15.38 13.31 3.70%
EY 6.04 5.52 5.74 8.25 12.06 6.50 7.51 -3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.72 2.22 1.98 1.17 1.25 1.56 -1.09%

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