[WILLOW] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 13.54%
YoY- 18.05%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 114,704 107,126 88,191 57,160 52,994 59,962 56,178 12.62%
PBT 20,190 23,591 19,809 11,673 10,130 14,306 12,206 8.74%
Tax -2,992 -4,079 -3,180 -2,143 -1,982 -2,441 -2,227 5.04%
NP 17,198 19,512 16,629 9,530 8,148 11,865 9,979 9.49%
-
NP to SH 17,463 19,645 16,719 9,659 8,182 11,865 9,979 9.77%
-
Tax Rate 14.82% 17.29% 16.05% 18.36% 19.57% 17.06% 18.25% -
Total Cost 97,506 87,614 71,562 47,630 44,846 48,097 46,199 13.25%
-
Net Worth 104,885 89,789 75,779 64,399 62,461 61,542 55,049 11.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,850 4,871 7,295 6,071 7,390 7,425 4,985 -0.45%
Div Payout % 27.77% 24.80% 43.63% 62.86% 90.33% 62.58% 49.96% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 104,885 89,789 75,779 64,399 62,461 61,542 55,049 11.33%
NOSH 243,354 243,333 243,741 243,478 247,272 247,555 248,083 -0.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.99% 18.21% 18.86% 16.67% 15.38% 19.79% 17.76% -
ROE 16.65% 21.88% 22.06% 15.00% 13.10% 19.28% 18.13% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.13 44.02 36.18 23.48 21.43 24.22 22.64 12.99%
EPS 7.18 8.07 6.86 3.97 3.31 4.79 4.02 10.14%
DPS 2.00 2.00 3.00 2.49 3.00 3.00 2.00 0.00%
NAPS 0.431 0.369 0.3109 0.2645 0.2526 0.2486 0.2219 11.69%
Adjusted Per Share Value based on latest NOSH - 243,478
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.13 21.60 17.78 11.52 10.68 12.09 11.33 12.62%
EPS 3.52 3.96 3.37 1.95 1.65 2.39 2.01 9.78%
DPS 0.98 0.98 1.47 1.22 1.49 1.50 1.01 -0.50%
NAPS 0.2115 0.181 0.1528 0.1298 0.1259 0.1241 0.111 11.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.79 0.75 0.39 0.31 0.365 0.38 0.19 -
P/RPS 1.68 1.70 1.08 1.32 1.70 1.57 0.84 12.24%
P/EPS 11.01 9.29 5.69 7.81 11.03 7.93 4.72 15.15%
EY 9.08 10.76 17.59 12.80 9.07 12.61 21.17 -13.15%
DY 2.53 2.67 7.69 8.04 8.22 7.89 10.53 -21.14%
P/NAPS 1.83 2.03 1.25 1.17 1.44 1.53 0.86 13.40%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/04/15 30/04/14 29/05/13 23/05/12 30/05/11 26/05/10 26/05/09 -
Price 0.89 0.84 0.585 0.34 0.37 0.38 0.22 -
P/RPS 1.89 1.91 1.62 1.45 1.73 1.57 0.97 11.75%
P/EPS 12.40 10.40 8.53 8.57 11.18 7.93 5.47 14.60%
EY 8.06 9.61 11.73 11.67 8.94 12.61 18.28 -12.75%
DY 2.25 2.38 5.13 7.33 8.11 7.89 9.09 -20.75%
P/NAPS 2.06 2.28 1.88 1.29 1.46 1.53 0.99 12.98%

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