[WILLOW] QoQ 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- 59.78%
YoY- 50.35%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 22,372 16,851 16,997 15,652 11,978 12,533 11,997 51.33%
PBT 4,938 3,459 2,744 4,298 2,799 1,832 1,251 149.13%
Tax -838 -488 -531 -662 -544 -406 -187 171.07%
NP 4,100 2,971 2,213 3,636 2,255 1,426 1,064 145.18%
-
NP to SH 4,145 3,009 2,240 3,667 2,295 1,457 1,088 143.33%
-
Tax Rate 16.97% 14.11% 19.35% 15.40% 19.44% 22.16% 14.95% -
Total Cost 18,272 13,880 14,784 12,016 9,723 11,107 10,933 40.69%
-
Net Worth 66,441 62,048 64,399 62,120 59,398 58,104 62,461 4.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,071 - - - -
Div Payout % - - - 165.56% - - - -
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 66,441 62,048 64,399 62,120 59,398 58,104 62,461 4.19%
NOSH 243,823 242,661 243,478 242,847 246,774 251,206 247,272 -0.92%
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 18.33% 17.63% 13.02% 23.23% 18.83% 11.38% 8.87% -
ROE 6.24% 4.85% 3.48% 5.90% 3.86% 2.51% 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 9.18 6.94 6.98 6.45 4.85 4.99 4.85 52.83%
EPS 1.70 1.24 0.92 1.51 0.93 0.58 0.44 145.61%
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 4.51 3.40 3.43 3.16 2.41 2.53 2.42 51.26%
EPS 0.84 0.61 0.45 0.74 0.46 0.29 0.22 143.69%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
NAPS 0.134 0.1251 0.1298 0.1252 0.1198 0.1171 0.1259 4.23%
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 3.60 4.18 4.44 4.65 5.36 6.01 7.52 -38.72%
P/EPS 19.41 23.39 33.70 19.87 27.96 51.72 82.95 -61.92%
EY 5.15 4.28 2.97 5.03 3.58 1.93 1.21 161.94%
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 3.49 4.32 4.87 4.81 6.18 5.81 7.63 -40.54%
P/EPS 18.82 24.19 36.96 20.53 32.26 50.00 84.09 -63.03%
EY 5.31 4.13 2.71 4.87 3.10 2.00 1.19 170.30%
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