[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 45.47%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 41,960 51,937 50,238 48,394 43,492 39,445 36,076 10.58%
PBT 5,176 9,713 9,042 8,964 6,184 9,490 8,608 -28.73%
Tax -940 -1,475 -1,589 -1,446 -1,016 -1,435 -1,189 -14.48%
NP 4,236 8,238 7,453 7,518 5,168 8,055 7,418 -31.14%
-
NP to SH 4,236 8,238 7,453 7,518 5,168 8,055 7,418 -31.14%
-
Tax Rate 18.16% 15.19% 17.57% 16.13% 16.43% 15.12% 13.81% -
Total Cost 37,724 43,699 42,785 40,876 38,324 31,390 28,657 20.09%
-
Net Worth 48,861 48,196 45,465 42,931 43,431 41,786 39,345 15.52%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,955 - - - 2,478 - -
Div Payout % - 60.16% - - - 30.77% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 48,861 48,196 45,465 42,931 43,431 41,786 39,345 15.52%
NOSH 246,279 247,794 248,444 247,302 248,461 247,846 248,392 -0.56%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.10% 15.86% 14.84% 15.53% 11.88% 20.42% 20.56% -
ROE 8.67% 17.09% 16.39% 17.51% 11.90% 19.28% 18.86% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.04 20.96 20.22 19.57 17.50 15.92 14.52 11.24%
EPS 1.72 3.32 3.00 3.04 2.08 3.25 2.99 -30.80%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1984 0.1945 0.183 0.1736 0.1748 0.1686 0.1584 16.18%
Adjusted Per Share Value based on latest NOSH - 249,191
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.46 10.47 10.13 9.76 8.77 7.95 7.27 10.62%
EPS 0.85 1.66 1.50 1.52 1.04 1.62 1.50 -31.49%
DPS 0.00 1.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.0985 0.0972 0.0917 0.0866 0.0876 0.0842 0.0793 15.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.23 0.27 0.30 0.25 0.20 0.15 -
P/RPS 1.29 1.10 1.34 1.53 1.43 1.26 1.03 16.17%
P/EPS 12.79 6.92 9.00 9.87 12.02 6.15 5.02 86.43%
EY 7.82 14.45 11.11 10.13 8.32 16.25 19.91 -46.33%
DY 0.00 8.70 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.11 1.18 1.48 1.73 1.43 1.19 0.95 10.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/05/08 26/02/08 20/11/07 22/08/07 22/05/07 14/02/07 21/11/06 -
Price 0.21 0.19 0.24 0.29 0.27 0.25 0.20 -
P/RPS 1.23 0.91 1.19 1.48 1.54 1.57 1.38 -7.37%
P/EPS 12.21 5.72 8.00 9.54 12.98 7.69 6.70 49.14%
EY 8.19 17.50 12.50 10.48 7.70 13.00 14.93 -32.96%
DY 0.00 10.53 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 1.06 0.98 1.31 1.67 1.54 1.48 1.26 -10.87%

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