[WILLOW] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 44.32%
YoY- 63.13%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 34,407 36,994 30,527 27,207 15,652 15,063 16,525 12.99%
PBT 8,138 6,179 7,437 7,053 4,298 3,247 4,252 11.42%
Tax -1,405 -622 -1,059 -1,106 -662 -818 -787 10.13%
NP 6,733 5,557 6,378 5,947 3,636 2,429 3,465 11.70%
-
NP to SH 7,043 5,602 6,406 5,982 3,667 2,439 3,465 12.54%
-
Tax Rate 17.26% 10.07% 14.24% 15.68% 15.40% 25.19% 18.51% -
Total Cost 27,674 31,437 24,149 21,260 12,016 12,634 13,060 13.32%
-
Net Worth 121,431 99,186 85,981 72,221 62,120 61,246 60,340 12.35%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,857 4,850 4,871 7,295 6,071 7,390 7,425 -6.82%
Div Payout % 68.97% 86.58% 76.05% 121.95% 165.56% 303.03% 214.29% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 121,431 99,186 85,981 72,221 62,120 61,246 60,340 12.35%
NOSH 242,862 242,510 243,574 243,170 242,847 246,363 247,500 -0.31%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.57% 15.02% 20.89% 21.86% 23.23% 16.13% 20.97% -
ROE 5.80% 5.65% 7.45% 8.28% 5.90% 3.98% 5.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.17 15.25 12.53 11.19 6.45 6.11 6.68 13.34%
EPS 2.90 2.31 2.63 2.46 1.51 0.99 1.40 12.89%
DPS 2.00 2.00 2.00 3.00 2.50 3.00 3.00 -6.53%
NAPS 0.50 0.409 0.353 0.297 0.2558 0.2486 0.2438 12.71%
Adjusted Per Share Value based on latest NOSH - 243,170
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.94 7.46 6.15 5.49 3.16 3.04 3.33 13.01%
EPS 1.42 1.13 1.29 1.21 0.74 0.49 0.70 12.50%
DPS 0.98 0.98 0.98 1.47 1.22 1.49 1.50 -6.84%
NAPS 0.2448 0.20 0.1734 0.1456 0.1252 0.1235 0.1217 12.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.71 0.75 0.68 0.34 0.30 0.40 0.35 -
P/RPS 5.01 4.92 5.43 3.04 4.65 6.54 5.24 -0.74%
P/EPS 24.48 32.47 25.86 13.82 19.87 40.40 25.00 -0.34%
EY 4.08 3.08 3.87 7.24 5.03 2.48 4.00 0.33%
DY 2.82 2.67 2.94 8.82 8.33 7.50 8.57 -16.90%
P/NAPS 1.42 1.83 1.93 1.14 1.17 1.61 1.44 -0.23%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 25/02/13 22/02/12 24/02/11 24/02/10 -
Price 0.70 0.78 0.735 0.355 0.31 0.36 0.34 -
P/RPS 4.94 5.11 5.86 3.17 4.81 5.89 5.09 -0.49%
P/EPS 24.14 33.77 27.95 14.43 20.53 36.36 24.29 -0.10%
EY 4.14 2.96 3.58 6.93 4.87 2.75 4.12 0.08%
DY 2.86 2.56 2.72 8.45 8.06 8.33 8.82 -17.10%
P/NAPS 1.40 1.91 2.08 1.20 1.21 1.45 1.39 0.11%

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