[WILLOW] YoY TTM 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- -15.22%
YoY- -39.15%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 108,278 92,744 61,478 51,344 58,402 59,736 50,415 13.58%
PBT 23,716 21,130 13,300 8,693 13,707 13,693 8,906 17.72%
Tax -4,108 -3,523 -2,225 -1,821 -2,307 -2,490 -1,425 19.28%
NP 19,608 17,607 11,075 6,872 11,400 11,203 7,481 17.41%
-
NP to SH 19,775 17,681 11,211 6,937 11,400 11,203 7,481 17.57%
-
Tax Rate 17.32% 16.67% 16.73% 20.95% 16.83% 18.18% 16.00% -
Total Cost 88,670 75,137 50,403 44,472 47,002 48,533 42,934 12.84%
-
Net Worth 88,855 72,842 62,048 58,104 56,841 53,418 47,105 11.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,871 7,295 6,071 7,390 7,425 4,985 4,975 -0.35%
Div Payout % 24.63% 41.26% 54.15% 106.54% 65.13% 44.50% 66.50% -
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 88,855 72,842 62,048 58,104 56,841 53,418 47,105 11.15%
NOSH 244,107 243,619 242,661 251,206 247,889 247,421 249,102 -0.33%
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 18.11% 18.98% 18.01% 13.38% 19.52% 18.75% 14.84% -
ROE 22.26% 24.27% 18.07% 11.94% 20.06% 20.97% 15.88% -
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 44.36 38.07 25.33 20.44 23.56 24.14 20.24 13.96%
EPS 8.10 7.26 4.62 2.76 4.60 4.53 3.00 17.99%
DPS 2.00 3.00 2.50 3.00 3.00 2.00 2.00 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 21.83 18.70 12.39 10.35 11.77 12.04 10.16 13.58%
EPS 3.99 3.56 2.26 1.40 2.30 2.26 1.51 17.57%
DPS 0.98 1.47 1.22 1.49 1.50 1.01 1.00 -0.33%
NAPS 0.1791 0.1469 0.1251 0.1171 0.1146 0.1077 0.095 11.14%
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 1.74 1.30 1.14 1.47 1.49 1.04 1.04 8.95%
P/EPS 9.51 6.82 6.28 10.86 7.61 5.52 6.99 5.26%
EY 10.52 14.66 15.93 9.20 13.14 18.11 14.30 -4.98%
DY 2.60 6.06 8.62 10.00 8.57 8.00 9.52 -19.44%
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 1.93 1.42 1.18 1.42 1.44 1.04 1.14 9.16%
P/EPS 10.55 7.44 6.49 10.50 7.39 5.52 7.66 5.47%
EY 9.47 13.44 15.40 9.52 13.53 18.11 13.06 -5.21%
DY 2.34 5.56 8.33 10.34 8.82 8.00 8.70 -19.64%
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