[WILLOW] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -35.84%
YoY- -14.44%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 51,937 50,238 48,394 43,492 39,445 36,076 32,506 36.55%
PBT 9,713 9,042 8,964 6,184 9,490 8,608 7,392 19.90%
Tax -1,475 -1,589 -1,446 -1,016 -1,435 -1,189 -1,004 29.14%
NP 8,238 7,453 7,518 5,168 8,055 7,418 6,388 18.42%
-
NP to SH 8,238 7,453 7,518 5,168 8,055 7,418 6,388 18.42%
-
Tax Rate 15.19% 17.57% 16.13% 16.43% 15.12% 13.81% 13.58% -
Total Cost 43,699 42,785 40,876 38,324 31,390 28,657 26,118 40.80%
-
Net Worth 48,196 45,465 42,931 43,431 41,786 39,345 36,990 19.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,955 - - - 2,478 - - -
Div Payout % 60.16% - - - 30.77% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 48,196 45,465 42,931 43,431 41,786 39,345 36,990 19.23%
NOSH 247,794 248,444 247,302 248,461 247,846 248,392 247,596 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.86% 14.84% 15.53% 11.88% 20.42% 20.56% 19.65% -
ROE 17.09% 16.39% 17.51% 11.90% 19.28% 18.86% 17.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.96 20.22 19.57 17.50 15.92 14.52 13.13 36.47%
EPS 3.32 3.00 3.04 2.08 3.25 2.99 2.58 18.25%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1945 0.183 0.1736 0.1748 0.1686 0.1584 0.1494 19.17%
Adjusted Per Share Value based on latest NOSH - 248,461
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 10.47 10.13 9.76 8.77 7.95 7.27 6.55 36.59%
EPS 1.66 1.50 1.52 1.04 1.62 1.50 1.29 18.25%
DPS 1.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.0972 0.0917 0.0866 0.0876 0.0842 0.0793 0.0746 19.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.27 0.30 0.25 0.20 0.15 0.17 -
P/RPS 1.10 1.34 1.53 1.43 1.26 1.03 1.29 -10.05%
P/EPS 6.92 9.00 9.87 12.02 6.15 5.02 6.59 3.30%
EY 14.45 11.11 10.13 8.32 16.25 19.91 15.18 -3.22%
DY 8.70 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.18 1.48 1.73 1.43 1.19 0.95 1.14 2.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 20/11/07 22/08/07 22/05/07 14/02/07 21/11/06 22/08/06 -
Price 0.19 0.24 0.29 0.27 0.25 0.20 0.16 -
P/RPS 0.91 1.19 1.48 1.54 1.57 1.38 1.22 -17.70%
P/EPS 5.72 8.00 9.54 12.98 7.69 6.70 6.20 -5.21%
EY 17.50 12.50 10.48 7.70 13.00 14.93 16.13 5.56%
DY 10.53 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.98 1.31 1.67 1.54 1.48 1.26 1.07 -5.67%

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