[WILLOW] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 34.33%
YoY- 106.52%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 28,230 22,556 21,404 16,851 12,533 14,183 15,743 10.21%
PBT 4,223 4,905 4,780 3,459 1,832 3,269 3,868 1.47%
Tax -680 -860 -831 -488 -406 -567 -701 -0.50%
NP 3,543 4,045 3,949 2,971 1,426 2,702 3,167 1.88%
-
NP to SH 3,609 4,101 3,971 3,009 1,457 2,702 3,167 2.20%
-
Tax Rate 16.10% 17.53% 17.38% 14.11% 22.16% 17.34% 18.12% -
Total Cost 24,687 18,511 17,455 13,880 11,107 11,481 12,576 11.89%
-
Net Worth 106,563 88,855 72,842 62,048 58,104 56,841 53,418 12.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 106,563 88,855 72,842 62,048 58,104 56,841 53,418 12.19%
NOSH 243,851 244,107 243,619 242,661 251,206 247,889 247,421 -0.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.55% 17.93% 18.45% 17.63% 11.38% 19.05% 20.12% -
ROE 3.39% 4.62% 5.45% 4.85% 2.51% 4.75% 5.93% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.58 9.24 8.79 6.94 4.99 5.72 6.36 10.49%
EPS 1.48 1.68 1.63 1.24 0.58 1.09 1.28 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.364 0.299 0.2557 0.2313 0.2293 0.2159 12.46%
Adjusted Per Share Value based on latest NOSH - 242,661
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.69 4.55 4.32 3.40 2.53 2.86 3.17 10.23%
EPS 0.73 0.83 0.80 0.61 0.29 0.54 0.64 2.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 0.1791 0.1469 0.1251 0.1171 0.1146 0.1077 12.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.94 0.77 0.495 0.29 0.30 0.35 0.25 -
P/RPS 8.12 8.33 5.63 4.18 6.01 6.12 3.93 12.85%
P/EPS 63.51 45.83 30.37 23.39 51.72 32.11 19.53 21.70%
EY 1.57 2.18 3.29 4.28 1.93 3.11 5.12 -17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.12 1.66 1.13 1.30 1.53 1.16 10.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 15/08/12 23/08/11 25/08/10 25/08/09 -
Price 0.75 0.855 0.54 0.30 0.29 0.34 0.25 -
P/RPS 6.48 9.25 6.15 4.32 5.81 5.94 3.93 8.68%
P/EPS 50.68 50.89 33.13 24.19 50.00 31.19 19.53 17.21%
EY 1.97 1.96 3.02 4.13 2.00 3.21 5.12 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.35 1.81 1.17 1.25 1.48 1.16 6.78%

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