[WILLOW] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 35.96%
YoY- 30.25%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,405 25,405 23,928 28,919 22,372 11,978 11,751 16.50%
PBT 4,611 4,277 4,675 6,536 4,938 2,799 2,363 11.77%
Tax -880 -878 -909 -1,183 -838 -544 -410 13.56%
NP 3,731 3,399 3,766 5,353 4,100 2,255 1,953 11.38%
-
NP to SH 3,771 3,520 3,842 5,399 4,145 2,295 1,953 11.57%
-
Tax Rate 19.08% 20.53% 19.44% 18.10% 16.97% 19.44% 17.35% -
Total Cost 25,674 22,006 20,162 23,566 18,272 9,723 9,798 17.39%
-
Net Worth 128,963 116,844 92,402 79,161 66,441 59,398 58,491 14.07%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 128,963 116,844 92,402 79,161 66,441 59,398 58,491 14.07%
NOSH 248,000 244,444 243,164 243,198 243,823 246,774 247,215 0.05%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.69% 13.38% 15.74% 18.51% 18.33% 18.83% 16.62% -
ROE 2.92% 3.01% 4.16% 6.82% 6.24% 3.86% 3.34% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.08 10.39 9.84 11.89 9.18 4.85 4.75 16.81%
EPS 1.55 1.44 1.58 2.22 1.70 0.93 0.79 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.478 0.38 0.3255 0.2725 0.2407 0.2366 14.37%
Adjusted Per Share Value based on latest NOSH - 243,198
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.93 5.12 4.82 5.83 4.51 2.41 2.37 16.49%
EPS 0.76 0.71 0.77 1.09 0.84 0.46 0.39 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2356 0.1863 0.1596 0.134 0.1198 0.1179 14.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.69 0.705 0.87 0.505 0.33 0.26 0.39 -
P/RPS 5.71 6.78 8.84 4.25 3.60 5.36 8.20 -5.84%
P/EPS 44.52 48.96 55.06 22.75 19.41 27.96 49.37 -1.70%
EY 2.25 2.04 1.82 4.40 5.15 3.58 2.03 1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.47 2.29 1.55 1.21 1.08 1.65 -3.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 24/11/10 -
Price 0.775 0.82 0.845 0.645 0.32 0.30 0.37 -
P/RPS 6.41 7.89 8.59 5.42 3.49 6.18 7.78 -3.17%
P/EPS 50.01 56.94 53.48 29.05 18.82 32.26 46.84 1.09%
EY 2.00 1.76 1.87 3.44 5.31 3.10 2.14 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.72 2.22 1.98 1.17 1.25 1.56 -1.09%

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