[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 52.99%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 45,476 31,254 15,511 51,157 35,678 22,675 10,490 165.63%
PBT 10,912 7,410 3,542 9,959 6,545 3,675 1,294 313.76%
Tax -1,763 -1,266 -565 -1,898 -1,276 -673 -235 282.75%
NP 9,149 6,144 2,977 8,061 5,269 3,002 1,059 320.48%
-
NP to SH 9,149 6,144 2,977 8,061 5,269 3,002 1,059 320.48%
-
Tax Rate 16.16% 17.09% 15.95% 19.06% 19.50% 18.31% 18.16% -
Total Cost 36,327 25,110 12,534 43,096 30,409 19,673 9,431 145.52%
-
Net Worth 56,699 53,487 55,049 52,111 49,251 46,915 48,861 10.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 4,960 - - - -
Div Payout % - - - 61.54% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 56,699 53,487 55,049 52,111 49,251 46,915 48,861 10.41%
NOSH 247,270 247,741 248,083 248,030 247,370 248,099 246,279 0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.12% 19.66% 19.19% 15.76% 14.77% 13.24% 10.10% -
ROE 16.14% 11.49% 5.41% 15.47% 10.70% 6.40% 2.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.39 12.62 6.25 20.63 14.42 9.14 4.26 164.88%
EPS 3.70 2.48 1.20 3.25 2.13 1.21 0.43 319.35%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.2293 0.2159 0.2219 0.2101 0.1991 0.1891 0.1984 10.12%
Adjusted Per Share Value based on latest NOSH - 249,285
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.17 6.30 3.13 10.31 7.19 4.57 2.11 166.07%
EPS 1.84 1.24 0.60 1.63 1.06 0.61 0.21 324.44%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1143 0.1078 0.111 0.1051 0.0993 0.0946 0.0985 10.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.25 0.19 0.23 0.20 0.21 0.22 -
P/RPS 1.36 1.98 3.04 1.12 1.39 2.30 5.17 -58.91%
P/EPS 6.76 10.08 15.83 7.08 9.39 17.36 51.16 -74.02%
EY 14.80 9.92 6.32 14.13 10.65 5.76 1.95 285.72%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.86 1.09 1.00 1.11 1.11 -1.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 -
Price 0.32 0.25 0.22 0.20 0.18 0.23 0.21 -
P/RPS 1.74 1.98 3.52 0.97 1.25 2.52 4.93 -50.02%
P/EPS 8.65 10.08 18.33 6.15 8.45 19.01 48.84 -68.42%
EY 11.56 9.92 5.45 16.25 11.83 5.26 2.05 216.47%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.16 0.99 0.95 0.90 1.22 1.06 20.35%

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