[WILLOW] YoY TTM 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- 16.07%
YoY- 61.61%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 120,378 108,278 92,744 61,478 51,344 58,402 59,736 12.38%
PBT 19,508 23,716 21,130 13,300 8,693 13,707 13,693 6.07%
Tax -2,812 -4,108 -3,523 -2,225 -1,821 -2,307 -2,490 2.04%
NP 16,696 19,608 17,607 11,075 6,872 11,400 11,203 6.87%
-
NP to SH 16,971 19,775 17,681 11,211 6,937 11,400 11,203 7.16%
-
Tax Rate 14.41% 17.32% 16.67% 16.73% 20.95% 16.83% 18.18% -
Total Cost 103,682 88,670 75,137 50,403 44,472 47,002 48,533 13.47%
-
Net Worth 106,563 88,855 72,842 62,048 58,104 56,841 53,418 12.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,850 4,871 7,295 6,071 7,390 7,425 4,985 -0.45%
Div Payout % 28.58% 24.63% 41.26% 54.15% 106.54% 65.13% 44.50% -
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 106,563 88,855 72,842 62,048 58,104 56,841 53,418 12.19%
NOSH 243,851 244,107 243,619 242,661 251,206 247,889 247,421 -0.24%
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 13.87% 18.11% 18.98% 18.01% 13.38% 19.52% 18.75% -
ROE 15.93% 22.26% 24.27% 18.07% 11.94% 20.06% 20.97% -
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 49.37 44.36 38.07 25.33 20.44 23.56 24.14 12.65%
EPS 6.96 8.10 7.26 4.62 2.76 4.60 4.53 7.41%
DPS 2.00 2.00 3.00 2.50 3.00 3.00 2.00 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 24.27 21.83 18.70 12.39 10.35 11.77 12.04 12.38%
EPS 3.42 3.99 3.56 2.26 1.40 2.30 2.26 7.14%
DPS 0.98 0.98 1.47 1.22 1.49 1.50 1.01 -0.50%
NAPS 0.2148 0.1791 0.1469 0.1251 0.1171 0.1146 0.1077 12.18%
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 1.90 1.74 1.30 1.14 1.47 1.49 1.04 10.56%
P/EPS 13.51 9.51 6.82 6.28 10.86 7.61 5.52 16.07%
EY 7.40 10.52 14.66 15.93 9.20 13.14 18.11 -13.85%
DY 2.13 2.60 6.06 8.62 10.00 8.57 8.00 -19.78%
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 1.52 1.93 1.42 1.18 1.42 1.44 1.04 6.52%
P/EPS 10.78 10.55 7.44 6.49 10.50 7.39 5.52 11.79%
EY 9.28 9.47 13.44 15.40 9.52 13.53 18.11 -10.54%
DY 2.67 2.34 5.56 8.33 10.34 8.82 8.00 -16.70%
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