[WILLOW] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -12.23%
YoY- -31.04%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 107,126 88,191 57,160 52,994 59,962 56,178 51,554 12.95%
PBT 23,591 19,809 11,673 10,130 14,306 12,206 9,461 16.44%
Tax -4,079 -3,180 -2,143 -1,982 -2,441 -2,227 -1,456 18.72%
NP 19,512 16,629 9,530 8,148 11,865 9,979 8,005 16.00%
-
NP to SH 19,645 16,719 9,659 8,182 11,865 9,979 8,005 16.13%
-
Tax Rate 17.29% 16.05% 18.36% 19.57% 17.06% 18.25% 15.39% -
Total Cost 87,614 71,562 47,630 44,846 48,097 46,199 43,549 12.35%
-
Net Worth 89,789 75,779 64,399 62,461 61,542 55,049 48,861 10.66%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 4,871 7,295 6,071 7,390 7,425 4,985 4,975 -0.35%
Div Payout % 24.80% 43.63% 62.86% 90.33% 62.58% 49.96% 62.15% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 89,789 75,779 64,399 62,461 61,542 55,049 48,861 10.66%
NOSH 243,333 243,741 243,478 247,272 247,555 248,083 246,279 -0.20%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.21% 18.86% 16.67% 15.38% 19.79% 17.76% 15.53% -
ROE 21.88% 22.06% 15.00% 13.10% 19.28% 18.13% 16.38% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 44.02 36.18 23.48 21.43 24.22 22.64 20.93 13.18%
EPS 8.07 6.86 3.97 3.31 4.79 4.02 3.25 16.35%
DPS 2.00 3.00 2.49 3.00 3.00 2.00 2.00 0.00%
NAPS 0.369 0.3109 0.2645 0.2526 0.2486 0.2219 0.1984 10.89%
Adjusted Per Share Value based on latest NOSH - 247,272
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 21.60 17.78 11.52 10.68 12.09 11.33 10.39 12.96%
EPS 3.96 3.37 1.95 1.65 2.39 2.01 1.61 16.17%
DPS 0.98 1.47 1.22 1.49 1.50 1.01 1.00 -0.33%
NAPS 0.181 0.1528 0.1298 0.1259 0.1241 0.111 0.0985 10.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.75 0.39 0.31 0.365 0.38 0.19 0.22 -
P/RPS 1.70 1.08 1.32 1.70 1.57 0.84 1.05 8.35%
P/EPS 9.29 5.69 7.81 11.03 7.93 4.72 6.77 5.41%
EY 10.76 17.59 12.80 9.07 12.61 21.17 14.77 -5.14%
DY 2.67 7.69 8.04 8.22 7.89 10.53 9.09 -18.46%
P/NAPS 2.03 1.25 1.17 1.44 1.53 0.86 1.11 10.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/04/14 29/05/13 23/05/12 30/05/11 26/05/10 26/05/09 02/05/08 -
Price 0.84 0.585 0.34 0.37 0.38 0.22 0.21 -
P/RPS 1.91 1.62 1.45 1.73 1.57 0.97 1.00 11.38%
P/EPS 10.40 8.53 8.57 11.18 7.93 5.47 6.46 8.25%
EY 9.61 11.73 11.67 8.94 12.61 18.28 15.48 -7.63%
DY 2.38 5.13 7.33 8.11 7.89 9.09 9.52 -20.62%
P/NAPS 2.28 1.88 1.29 1.46 1.53 0.99 1.06 13.60%

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