[WILLOW] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.86%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,350 41,960 51,937 50,238 48,394 43,492 39,445 9.75%
PBT 7,350 5,176 9,713 9,042 8,964 6,184 9,490 -15.67%
Tax -1,346 -940 -1,475 -1,589 -1,446 -1,016 -1,435 -4.18%
NP 6,004 4,236 8,238 7,453 7,518 5,168 8,055 -17.80%
-
NP to SH 6,004 4,236 8,238 7,453 7,518 5,168 8,055 -17.80%
-
Tax Rate 18.31% 18.16% 15.19% 17.57% 16.13% 16.43% 15.12% -
Total Cost 39,346 37,724 43,699 42,785 40,876 38,324 31,390 16.26%
-
Net Worth 46,915 48,861 48,196 45,465 42,931 43,431 41,786 8.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,955 - - - 2,478 -
Div Payout % - - 60.16% - - - 30.77% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,915 48,861 48,196 45,465 42,931 43,431 41,786 8.03%
NOSH 248,099 246,279 247,794 248,444 247,302 248,461 247,846 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.24% 10.10% 15.86% 14.84% 15.53% 11.88% 20.42% -
ROE 12.80% 8.67% 17.09% 16.39% 17.51% 11.90% 19.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.28 17.04 20.96 20.22 19.57 17.50 15.92 9.66%
EPS 2.42 1.72 3.32 3.00 3.04 2.08 3.25 -17.86%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 0.1891 0.1984 0.1945 0.183 0.1736 0.1748 0.1686 7.95%
Adjusted Per Share Value based on latest NOSH - 247,432
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.14 8.46 10.47 10.13 9.76 8.77 7.95 9.75%
EPS 1.21 0.85 1.66 1.50 1.52 1.04 1.62 -17.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 0.0946 0.0985 0.0972 0.0917 0.0866 0.0876 0.0842 8.08%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.21 0.22 0.23 0.27 0.30 0.25 0.20 -
P/RPS 1.15 1.29 1.10 1.34 1.53 1.43 1.26 -5.91%
P/EPS 8.68 12.79 6.92 9.00 9.87 12.02 6.15 25.85%
EY 11.52 7.82 14.45 11.11 10.13 8.32 16.25 -20.51%
DY 0.00 0.00 8.70 0.00 0.00 0.00 5.00 -
P/NAPS 1.11 1.11 1.18 1.48 1.73 1.43 1.19 -4.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 02/05/08 26/02/08 20/11/07 22/08/07 22/05/07 14/02/07 -
Price 0.23 0.21 0.19 0.24 0.29 0.27 0.25 -
P/RPS 1.26 1.23 0.91 1.19 1.48 1.54 1.57 -13.65%
P/EPS 9.50 12.21 5.72 8.00 9.54 12.98 7.69 15.14%
EY 10.52 8.19 17.50 12.50 10.48 7.70 13.00 -13.17%
DY 0.00 0.00 10.53 0.00 0.00 0.00 4.00 -
P/NAPS 1.22 1.06 0.98 1.31 1.67 1.54 1.48 -12.09%

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