[WILLOW] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -53.31%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 105,104 87,044 67,988 47,988 53,888 62,044 41,960 16.52%
PBT 19,352 17,436 10,976 5,004 10,736 14,168 5,176 24.56%
Tax -4,024 -2,992 -2,124 -748 -1,824 -2,260 -940 27.41%
NP 15,328 14,444 8,852 4,256 8,912 11,908 4,236 23.89%
-
NP to SH 15,476 14,332 8,960 4,352 8,912 11,908 4,236 24.09%
-
Tax Rate 20.79% 17.16% 19.35% 14.95% 16.99% 15.95% 18.16% -
Total Cost 89,776 72,600 59,136 43,732 44,976 50,136 37,724 15.53%
-
Net Worth 89,789 75,779 64,399 62,461 61,542 55,049 48,861 10.66%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 89,789 75,779 64,399 62,461 61,542 55,049 48,861 10.66%
NOSH 243,333 243,741 243,478 247,272 247,555 248,083 246,279 -0.20%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.58% 16.59% 13.02% 8.87% 16.54% 19.19% 10.10% -
ROE 17.24% 18.91% 13.91% 6.97% 14.48% 21.63% 8.67% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 43.19 35.71 27.92 19.41 21.77 25.01 17.04 16.75%
EPS 6.36 5.88 3.68 1.76 3.60 4.80 1.72 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3109 0.2645 0.2526 0.2486 0.2219 0.1984 10.89%
Adjusted Per Share Value based on latest NOSH - 247,272
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 21.19 17.55 13.71 9.68 10.86 12.51 8.46 16.52%
EPS 3.12 2.89 1.81 0.88 1.80 2.40 0.85 24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.181 0.1528 0.1298 0.1259 0.1241 0.111 0.0985 10.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.75 0.39 0.31 0.365 0.38 0.19 0.22 -
P/RPS 1.74 1.09 1.11 1.88 1.75 0.76 1.29 5.11%
P/EPS 11.79 6.63 8.42 20.74 10.56 3.96 12.79 -1.34%
EY 8.48 15.08 11.87 4.82 9.47 25.26 7.82 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.25 1.17 1.44 1.53 0.86 1.11 10.57%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/04/14 29/05/13 23/05/12 30/05/11 26/05/10 26/05/09 02/05/08 -
Price 0.84 0.585 0.34 0.37 0.38 0.22 0.21 -
P/RPS 1.94 1.64 1.22 1.91 1.75 0.88 1.23 7.88%
P/EPS 13.21 9.95 9.24 21.02 10.56 4.58 12.21 1.32%
EY 7.57 10.05 10.82 4.76 9.47 21.82 8.19 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.88 1.29 1.46 1.53 0.99 1.06 13.60%

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