[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 75.76%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 56,220 33,848 16,997 52,160 36,508 24,530 11,997 179.24%
PBT 11,141 6,203 2,744 10,180 5,882 3,083 1,251 327.93%
Tax -1,857 -1,019 -531 -1,799 -1,137 -593 -187 360.07%
NP 9,284 5,184 2,213 8,381 4,745 2,490 1,064 322.16%
-
NP to SH 9,394 5,249 2,240 8,507 4,840 2,545 1,088 319.22%
-
Tax Rate 16.67% 16.43% 19.35% 17.67% 19.33% 19.23% 14.95% -
Total Cost 46,936 28,664 14,784 43,779 31,763 22,040 10,933 163.44%
-
Net Worth 66,317 62,137 64,399 62,352 59,742 57,711 62,461 4.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,093 - - - -
Div Payout % - - - 71.63% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,317 62,137 64,399 62,352 59,742 57,711 62,461 4.06%
NOSH 243,367 243,009 243,478 243,753 248,205 249,509 247,272 -1.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.51% 15.32% 13.02% 16.07% 13.00% 10.15% 8.87% -
ROE 14.17% 8.45% 3.48% 13.64% 8.10% 4.41% 1.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 23.10 13.93 6.98 21.40 14.71 9.83 4.85 182.27%
EPS 3.86 2.16 0.92 3.49 1.95 1.02 0.44 323.68%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.2725 0.2557 0.2645 0.2558 0.2407 0.2313 0.2526 5.17%
Adjusted Per Share Value based on latest NOSH - 242,847
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.33 6.82 3.43 10.52 7.36 4.95 2.42 179.07%
EPS 1.89 1.06 0.45 1.72 0.98 0.51 0.22 317.82%
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.1337 0.1253 0.1298 0.1257 0.1204 0.1164 0.1259 4.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.33 0.29 0.31 0.30 0.26 0.30 0.365 -
P/RPS 1.43 2.08 4.44 1.40 1.77 3.05 7.52 -66.83%
P/EPS 8.55 13.43 33.70 8.60 13.33 29.41 82.95 -77.92%
EY 11.70 7.45 2.97 11.63 7.50 3.40 1.21 352.00%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.17 1.17 1.08 1.30 1.44 -10.92%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 23/05/12 22/02/12 23/11/11 23/08/11 30/05/11 -
Price 0.32 0.30 0.34 0.31 0.30 0.29 0.37 -
P/RPS 1.39 2.15 4.87 1.45 2.04 2.95 7.63 -67.76%
P/EPS 8.29 13.89 36.96 8.88 15.38 28.43 84.09 -78.56%
EY 12.06 7.20 2.71 11.26 6.50 3.52 1.19 366.33%
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.29 1.21 1.25 1.25 1.46 -13.68%

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