[WILLOW] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.83%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 26,276 30,527 28,919 21,404 21,761 27,207 22,372 11.32%
PBT 4,838 7,437 6,536 4,780 4,359 7,053 4,938 -1.35%
Tax -1,006 -1,059 -1,183 -831 -748 -1,106 -838 12.96%
NP 3,832 6,378 5,353 3,949 3,611 5,947 4,100 -4.41%
-
NP to SH 3,869 6,406 5,399 3,971 3,583 5,982 4,145 -4.49%
-
Tax Rate 20.79% 14.24% 18.10% 17.38% 17.16% 15.68% 16.97% -
Total Cost 22,444 24,149 23,566 17,455 18,150 21,260 18,272 14.70%
-
Net Worth 89,789 85,981 79,161 72,842 75,779 72,221 66,441 22.25%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,871 - - - 7,295 - -
Div Payout % - 76.05% - - - 121.95% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 89,789 85,981 79,161 72,842 75,779 72,221 66,441 22.25%
NOSH 243,333 243,574 243,198 243,619 243,741 243,170 243,823 -0.13%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.58% 20.89% 18.51% 18.45% 16.59% 21.86% 18.33% -
ROE 4.31% 7.45% 6.82% 5.45% 4.73% 8.28% 6.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.80 12.53 11.89 8.79 8.93 11.19 9.18 11.45%
EPS 1.59 2.63 2.22 1.63 1.47 2.46 1.70 -4.36%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.369 0.353 0.3255 0.299 0.3109 0.297 0.2725 22.42%
Adjusted Per Share Value based on latest NOSH - 243,619
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.30 6.15 5.83 4.32 4.39 5.49 4.51 11.37%
EPS 0.78 1.29 1.09 0.80 0.72 1.21 0.84 -4.82%
DPS 0.00 0.98 0.00 0.00 0.00 1.47 0.00 -
NAPS 0.181 0.1734 0.1596 0.1469 0.1528 0.1456 0.134 22.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.75 0.68 0.505 0.495 0.39 0.34 0.33 -
P/RPS 6.95 5.43 4.25 5.63 4.37 3.04 3.60 55.10%
P/EPS 47.17 25.86 22.75 30.37 26.53 13.82 19.41 80.85%
EY 2.12 3.87 4.40 3.29 3.77 7.24 5.15 -44.69%
DY 0.00 2.94 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 2.03 1.93 1.55 1.66 1.25 1.14 1.21 41.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 27/02/14 20/11/13 21/08/13 29/05/13 25/02/13 21/11/12 -
Price 0.84 0.735 0.645 0.54 0.585 0.355 0.32 -
P/RPS 7.78 5.86 5.42 6.15 6.55 3.17 3.49 70.73%
P/EPS 52.83 27.95 29.05 33.13 39.80 14.43 18.82 99.11%
EY 1.89 3.58 3.44 3.02 2.51 6.93 5.31 -49.80%
DY 0.00 2.72 0.00 0.00 0.00 8.45 0.00 -
P/NAPS 2.28 2.08 1.98 1.81 1.88 1.20 1.17 56.07%

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