[WILLOW] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.73%
YoY- 73.09%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 113,755 114,704 107,126 88,191 57,160 52,994 59,962 11.25%
PBT 19,482 20,190 23,591 19,809 11,673 10,130 14,306 5.27%
Tax -3,266 -2,992 -4,079 -3,180 -2,143 -1,982 -2,441 4.96%
NP 16,216 17,198 19,512 16,629 9,530 8,148 11,865 5.33%
-
NP to SH 16,774 17,463 19,645 16,719 9,659 8,182 11,865 5.93%
-
Tax Rate 16.76% 14.82% 17.29% 16.05% 18.36% 19.57% 17.06% -
Total Cost 97,539 97,506 87,614 71,562 47,630 44,846 48,097 12.49%
-
Net Worth 121,588 104,885 89,789 75,779 64,399 62,461 61,542 12.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,857 4,850 4,871 7,295 6,071 7,390 7,425 -6.82%
Div Payout % 28.96% 27.77% 24.80% 43.63% 62.86% 90.33% 62.58% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 121,588 104,885 89,789 75,779 64,399 62,461 61,542 12.00%
NOSH 243,177 243,354 243,333 243,741 243,478 247,272 247,555 -0.29%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.26% 14.99% 18.21% 18.86% 16.67% 15.38% 19.79% -
ROE 13.80% 16.65% 21.88% 22.06% 15.00% 13.10% 19.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 46.78 47.13 44.02 36.18 23.48 21.43 24.22 11.58%
EPS 6.90 7.18 8.07 6.86 3.97 3.31 4.79 6.26%
DPS 2.00 2.00 2.00 3.00 2.49 3.00 3.00 -6.52%
NAPS 0.50 0.431 0.369 0.3109 0.2645 0.2526 0.2486 12.33%
Adjusted Per Share Value based on latest NOSH - 243,741
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.93 23.13 21.60 17.78 11.52 10.68 12.09 11.24%
EPS 3.38 3.52 3.96 3.37 1.95 1.65 2.39 5.94%
DPS 0.98 0.98 0.98 1.47 1.22 1.49 1.50 -6.84%
NAPS 0.2451 0.2115 0.181 0.1528 0.1298 0.1259 0.1241 11.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.70 0.79 0.75 0.39 0.31 0.365 0.38 -
P/RPS 1.50 1.68 1.70 1.08 1.32 1.70 1.57 -0.75%
P/EPS 10.15 11.01 9.29 5.69 7.81 11.03 7.93 4.19%
EY 9.85 9.08 10.76 17.59 12.80 9.07 12.61 -4.02%
DY 2.86 2.53 2.67 7.69 8.04 8.22 7.89 -15.54%
P/NAPS 1.40 1.83 2.03 1.25 1.17 1.44 1.53 -1.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 29/04/15 30/04/14 29/05/13 23/05/12 30/05/11 26/05/10 -
Price 0.72 0.89 0.84 0.585 0.34 0.37 0.38 -
P/RPS 1.54 1.89 1.91 1.62 1.45 1.73 1.57 -0.32%
P/EPS 10.44 12.40 10.40 8.53 8.57 11.18 7.93 4.68%
EY 9.58 8.06 9.61 11.73 11.67 8.94 12.61 -4.47%
DY 2.78 2.25 2.38 5.13 7.33 8.11 7.89 -15.94%
P/NAPS 1.44 2.06 2.28 1.88 1.29 1.46 1.53 -1.00%

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