[WILLOW] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.17%
YoY- 106.25%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 118,912 97,664 86,330 67,696 49,060 55,312 62,508 11.30%
PBT 17,308 19,486 18,278 12,406 6,166 11,906 14,820 2.61%
Tax -2,562 -3,732 -3,158 -2,038 -1,186 -2,046 -2,532 0.19%
NP 14,746 15,754 15,120 10,368 4,980 9,860 12,288 3.08%
-
NP to SH 15,054 15,940 15,108 10,498 5,090 9,860 12,288 3.43%
-
Tax Rate 14.80% 19.15% 17.28% 16.43% 19.23% 17.18% 17.09% -
Total Cost 104,166 81,910 71,210 57,328 44,080 45,452 50,220 12.92%
-
Net Worth 106,449 88,718 72,859 62,137 57,711 56,806 53,487 12.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 106,449 88,718 72,859 62,137 57,711 56,806 53,487 12.14%
NOSH 243,592 243,730 243,677 243,009 249,509 247,738 247,741 -0.28%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.40% 16.13% 17.51% 15.32% 10.15% 17.83% 19.66% -
ROE 14.14% 17.97% 20.74% 16.89% 8.82% 17.36% 22.97% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.82 40.07 35.43 27.86 19.66 22.33 25.23 11.62%
EPS 6.18 6.54 6.20 4.32 2.04 3.98 4.96 3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.364 0.299 0.2557 0.2313 0.2293 0.2159 12.46%
Adjusted Per Share Value based on latest NOSH - 242,661
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.97 19.69 17.41 13.65 9.89 11.15 12.60 11.30%
EPS 3.04 3.21 3.05 2.12 1.03 1.99 2.48 3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.1789 0.1469 0.1253 0.1164 0.1145 0.1078 12.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.94 0.77 0.495 0.29 0.30 0.35 0.25 -
P/RPS 1.93 1.92 1.40 1.04 1.53 1.57 0.99 11.76%
P/EPS 15.21 11.77 7.98 6.71 14.71 8.79 5.04 20.20%
EY 6.57 8.49 12.53 14.90 6.80 11.37 19.84 -16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.12 1.66 1.13 1.30 1.53 1.16 10.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 21/08/13 15/08/12 23/08/11 25/08/10 25/08/09 -
Price 0.75 0.855 0.54 0.30 0.29 0.34 0.25 -
P/RPS 1.54 2.13 1.52 1.08 1.47 1.52 0.99 7.63%
P/EPS 12.14 13.07 8.71 6.94 14.22 8.54 5.04 15.77%
EY 8.24 7.65 11.48 14.40 7.03 11.71 19.84 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.35 1.81 1.17 1.25 1.48 1.16 6.78%

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