[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 63.68%
YoY- 80.75%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,084 43,165 21,761 83,427 56,220 33,848 16,997 161.77%
PBT 15,675 9,139 4,359 18,194 11,141 6,203 2,744 219.21%
Tax -2,762 -1,579 -748 -2,963 -1,857 -1,019 -531 199.90%
NP 12,913 7,560 3,611 15,231 9,284 5,184 2,213 223.76%
-
NP to SH 12,953 7,554 3,583 15,376 9,394 5,249 2,240 221.82%
-
Tax Rate 17.62% 17.28% 17.16% 16.29% 16.67% 16.43% 19.35% -
Total Cost 59,171 35,605 18,150 68,196 46,936 28,664 14,784 151.87%
-
Net Worth 79,251 72,859 75,779 72,257 66,317 62,137 64,399 14.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,298 - - - -
Div Payout % - - - 47.47% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,251 72,859 75,779 72,257 66,317 62,137 64,399 14.82%
NOSH 243,477 243,677 243,741 243,291 243,367 243,009 243,478 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.91% 17.51% 16.59% 18.26% 16.51% 15.32% 13.02% -
ROE 16.34% 10.37% 4.73% 21.28% 14.17% 8.45% 3.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.61 17.71 8.93 34.29 23.10 13.93 6.98 161.82%
EPS 5.32 3.10 1.47 6.32 3.86 2.16 0.92 221.82%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.3255 0.299 0.3109 0.297 0.2725 0.2557 0.2645 14.82%
Adjusted Per Share Value based on latest NOSH - 243,170
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 14.53 8.70 4.39 16.82 11.33 6.82 3.43 161.57%
EPS 2.61 1.52 0.72 3.10 1.89 1.06 0.45 222.46%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.1598 0.1469 0.1528 0.1457 0.1337 0.1253 0.1298 14.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.505 0.495 0.39 0.34 0.33 0.29 0.31 -
P/RPS 1.71 2.79 4.37 0.99 1.43 2.08 4.44 -47.03%
P/EPS 9.49 15.97 26.53 5.38 8.55 13.43 33.70 -57.00%
EY 10.53 6.26 3.77 18.59 11.70 7.45 2.97 132.33%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 1.55 1.66 1.25 1.14 1.21 1.13 1.17 20.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 29/05/13 25/02/13 21/11/12 15/08/12 23/05/12 -
Price 0.645 0.54 0.585 0.355 0.32 0.30 0.34 -
P/RPS 2.18 3.05 6.55 1.04 1.39 2.15 4.87 -41.45%
P/EPS 12.12 17.42 39.80 5.62 8.29 13.89 36.96 -52.41%
EY 8.25 5.74 2.51 17.80 12.06 7.20 2.71 109.90%
DY 0.00 0.00 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 1.98 1.81 1.88 1.20 1.17 1.17 1.29 33.02%

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