[WILLOW] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.83%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,770 28,230 22,556 21,404 16,851 12,533 14,183 14.96%
PBT 6,209 4,223 4,905 4,780 3,459 1,832 3,269 11.27%
Tax -1,239 -680 -860 -831 -488 -406 -567 13.90%
NP 4,970 3,543 4,045 3,949 2,971 1,426 2,702 10.68%
-
NP to SH 5,017 3,609 4,101 3,971 3,009 1,457 2,702 10.85%
-
Tax Rate 19.95% 16.10% 17.53% 17.38% 14.11% 22.16% 17.34% -
Total Cost 27,800 24,687 18,511 17,455 13,880 11,107 11,481 15.86%
-
Net Worth 124,207 106,563 88,855 72,842 62,048 58,104 56,841 13.90%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 124,207 106,563 88,855 72,842 62,048 58,104 56,841 13.90%
NOSH 243,543 243,851 244,107 243,619 242,661 251,206 247,889 -0.29%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.17% 12.55% 17.93% 18.45% 17.63% 11.38% 19.05% -
ROE 4.04% 3.39% 4.62% 5.45% 4.85% 2.51% 4.75% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.46 11.58 9.24 8.79 6.94 4.99 5.72 15.31%
EPS 2.06 1.48 1.68 1.63 1.24 0.58 1.09 11.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.437 0.364 0.299 0.2557 0.2313 0.2293 14.23%
Adjusted Per Share Value based on latest NOSH - 243,619
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.61 5.69 4.55 4.32 3.40 2.53 2.86 14.96%
EPS 1.01 0.73 0.83 0.80 0.61 0.29 0.54 10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.2148 0.1791 0.1469 0.1251 0.1171 0.1146 13.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.65 0.94 0.77 0.495 0.29 0.30 0.35 -
P/RPS 4.83 8.12 8.33 5.63 4.18 6.01 6.12 -3.86%
P/EPS 31.55 63.51 45.83 30.37 23.39 51.72 32.11 -0.29%
EY 3.17 1.57 2.18 3.29 4.28 1.93 3.11 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 2.15 2.12 1.66 1.13 1.30 1.53 -3.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 19/08/15 20/08/14 21/08/13 15/08/12 23/08/11 25/08/10 -
Price 0.64 0.75 0.855 0.54 0.30 0.29 0.34 -
P/RPS 4.76 6.48 9.25 6.15 4.32 5.81 5.94 -3.62%
P/EPS 31.07 50.68 50.89 33.13 24.19 50.00 31.19 -0.06%
EY 3.22 1.97 1.96 3.02 4.13 2.00 3.21 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.72 2.35 1.81 1.17 1.25 1.48 -2.77%

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