[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.19%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 53,888 62,001 60,634 62,508 62,044 51,157 47,570 8.67%
PBT 10,736 15,164 14,549 14,820 14,168 9,959 8,726 14.83%
Tax -1,824 -2,550 -2,350 -2,532 -2,260 -1,898 -1,701 4.76%
NP 8,912 12,614 12,198 12,288 11,908 8,061 7,025 17.20%
-
NP to SH 8,912 12,614 12,198 12,288 11,908 8,061 7,025 17.20%
-
Tax Rate 16.99% 16.82% 16.15% 17.09% 15.95% 19.06% 19.49% -
Total Cost 44,976 49,387 48,436 50,220 50,136 43,096 40,545 7.16%
-
Net Worth 61,542 60,299 56,699 53,487 55,049 52,111 49,251 16.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,420 - - - 4,960 - -
Div Payout % - 58.82% - - - 61.54% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 61,542 60,299 56,699 53,487 55,049 52,111 49,251 16.02%
NOSH 247,555 247,333 247,270 247,741 248,083 248,030 247,370 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.54% 20.34% 20.12% 19.66% 19.19% 15.76% 14.77% -
ROE 14.48% 20.92% 21.51% 22.97% 21.63% 15.47% 14.26% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.77 25.07 24.52 25.23 25.01 20.63 19.23 8.63%
EPS 3.60 5.10 4.93 4.96 4.80 3.25 2.84 17.14%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.2486 0.2438 0.2293 0.2159 0.2219 0.2101 0.1991 15.96%
Adjusted Per Share Value based on latest NOSH - 247,421
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.86 12.50 12.22 12.60 12.51 10.31 9.59 8.65%
EPS 1.80 2.54 2.46 2.48 2.40 1.63 1.42 17.14%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1241 0.1216 0.1143 0.1078 0.111 0.1051 0.0993 16.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.35 0.25 0.25 0.19 0.23 0.20 -
P/RPS 1.75 1.40 1.02 0.99 0.76 1.12 1.04 41.51%
P/EPS 10.56 6.86 5.07 5.04 3.96 7.08 7.04 31.06%
EY 9.47 14.57 19.73 19.84 25.26 14.13 14.20 -23.68%
DY 0.00 8.57 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 1.53 1.44 1.09 1.16 0.86 1.09 1.00 32.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 0.38 0.34 0.32 0.25 0.22 0.20 0.18 -
P/RPS 1.75 1.36 1.30 0.99 0.88 0.97 0.94 51.39%
P/EPS 10.56 6.67 6.49 5.04 4.58 6.15 6.34 40.55%
EY 9.47 15.00 15.42 19.84 21.82 16.25 15.78 -28.87%
DY 0.00 8.82 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 1.53 1.39 1.40 1.16 0.99 0.95 0.90 42.48%

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