[WILLOW] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.13%
YoY- 96.68%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 48,394 43,492 39,445 36,076 32,506 33,096 36,359 21.06%
PBT 8,964 6,184 9,490 8,608 7,392 6,836 5,674 35.76%
Tax -1,446 -1,016 -1,435 -1,189 -1,004 -796 -1,333 5.59%
NP 7,518 5,168 8,055 7,418 6,388 6,040 4,341 44.35%
-
NP to SH 7,518 5,168 8,055 7,418 6,388 6,040 4,341 44.35%
-
Tax Rate 16.13% 16.43% 15.12% 13.81% 13.58% 11.64% 23.49% -
Total Cost 40,876 38,324 31,390 28,657 26,118 27,056 32,018 17.73%
-
Net Worth 42,931 43,431 41,786 39,345 36,990 35,076 33,611 17.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,478 - - - - -
Div Payout % - - 30.77% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 42,931 43,431 41,786 39,345 36,990 35,076 33,611 17.77%
NOSH 247,302 248,461 247,846 248,392 247,596 247,540 248,057 -0.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.53% 11.88% 20.42% 20.56% 19.65% 18.25% 11.94% -
ROE 17.51% 11.90% 19.28% 18.86% 17.27% 17.22% 12.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.57 17.50 15.92 14.52 13.13 13.37 14.66 21.30%
EPS 3.04 2.08 3.25 2.99 2.58 2.44 1.75 44.65%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1748 0.1686 0.1584 0.1494 0.1417 0.1355 18.01%
Adjusted Per Share Value based on latest NOSH - 246,979
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.76 8.77 7.95 7.27 6.55 6.67 7.33 21.09%
EPS 1.52 1.04 1.62 1.50 1.29 1.22 0.88 44.10%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0866 0.0876 0.0842 0.0793 0.0746 0.0707 0.0678 17.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.30 0.25 0.20 0.15 0.17 0.16 0.12 -
P/RPS 1.53 1.43 1.26 1.03 1.29 1.20 0.82 51.73%
P/EPS 9.87 12.02 6.15 5.02 6.59 6.56 6.86 27.53%
EY 10.13 8.32 16.25 19.91 15.18 15.25 14.58 -21.60%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.43 1.19 0.95 1.14 1.13 0.89 55.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 22/05/07 14/02/07 21/11/06 22/08/06 24/05/06 27/02/06 -
Price 0.29 0.27 0.25 0.20 0.16 0.14 0.14 -
P/RPS 1.48 1.54 1.57 1.38 1.22 1.05 0.96 33.55%
P/EPS 9.54 12.98 7.69 6.70 6.20 5.74 8.00 12.48%
EY 10.48 7.70 13.00 14.93 16.13 17.43 12.50 -11.11%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.54 1.48 1.26 1.07 0.99 1.03 38.13%

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