[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 41.74%
YoY- -20.14%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 62,044 51,157 47,570 45,350 41,960 51,937 50,238 15.09%
PBT 14,168 9,959 8,726 7,350 5,176 9,713 9,042 34.86%
Tax -2,260 -1,898 -1,701 -1,346 -940 -1,475 -1,589 26.44%
NP 11,908 8,061 7,025 6,004 4,236 8,238 7,453 36.63%
-
NP to SH 11,908 8,061 7,025 6,004 4,236 8,238 7,453 36.63%
-
Tax Rate 15.95% 19.06% 19.49% 18.31% 18.16% 15.19% 17.57% -
Total Cost 50,136 43,096 40,545 39,346 37,724 43,699 42,785 11.13%
-
Net Worth 55,049 52,111 49,251 46,915 48,861 48,196 45,465 13.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,960 - - - 4,955 - -
Div Payout % - 61.54% - - - 60.16% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 55,049 52,111 49,251 46,915 48,861 48,196 45,465 13.58%
NOSH 248,083 248,030 247,370 248,099 246,279 247,794 248,444 -0.09%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.19% 15.76% 14.77% 13.24% 10.10% 15.86% 14.84% -
ROE 21.63% 15.47% 14.26% 12.80% 8.67% 17.09% 16.39% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.01 20.63 19.23 18.28 17.04 20.96 20.22 15.21%
EPS 4.80 3.25 2.84 2.42 1.72 3.32 3.00 36.75%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.2219 0.2101 0.1991 0.1891 0.1984 0.1945 0.183 13.69%
Adjusted Per Share Value based on latest NOSH - 249,102
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.51 10.31 9.59 9.14 8.46 10.47 10.13 15.09%
EPS 2.40 1.63 1.42 1.21 0.85 1.66 1.50 36.75%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.111 0.1051 0.0993 0.0946 0.0985 0.0972 0.0917 13.56%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.19 0.23 0.20 0.21 0.22 0.23 0.27 -
P/RPS 0.76 1.12 1.04 1.15 1.29 1.10 1.34 -31.45%
P/EPS 3.96 7.08 7.04 8.68 12.79 6.92 9.00 -42.12%
EY 25.26 14.13 14.20 11.52 7.82 14.45 11.11 72.82%
DY 0.00 8.70 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 0.86 1.09 1.00 1.11 1.11 1.18 1.48 -30.34%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 26/02/08 20/11/07 -
Price 0.22 0.20 0.18 0.23 0.21 0.19 0.24 -
P/RPS 0.88 0.97 0.94 1.26 1.23 0.91 1.19 -18.20%
P/EPS 4.58 6.15 6.34 9.50 12.21 5.72 8.00 -31.02%
EY 21.82 16.25 15.78 10.52 8.19 17.50 12.50 44.92%
DY 0.00 10.00 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.99 0.95 0.90 1.22 1.06 0.98 1.31 -17.01%

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