[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.44%
YoY- -26.1%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,508 24,530 11,997 54,470 39,407 27,656 13,472 94.25%
PBT 5,882 3,083 1,251 11,564 8,317 5,953 2,684 68.63%
Tax -1,137 -593 -187 -2,252 -1,434 -1,023 -456 83.77%
NP 4,745 2,490 1,064 9,312 6,883 4,930 2,228 65.45%
-
NP to SH 4,840 2,545 1,088 9,322 6,883 4,930 2,228 67.65%
-
Tax Rate 19.33% 19.23% 14.95% 19.47% 17.24% 17.18% 16.99% -
Total Cost 31,763 22,040 10,933 45,158 32,524 22,726 11,244 99.70%
-
Net Worth 59,742 57,711 62,461 61,470 58,579 56,806 61,542 -1.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 7,418 - - - -
Div Payout % - - - 79.58% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,742 57,711 62,461 61,470 58,579 56,806 61,542 -1.95%
NOSH 248,205 249,509 247,272 247,267 247,589 247,738 247,555 0.17%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.00% 10.15% 8.87% 17.10% 17.47% 17.83% 16.54% -
ROE 8.10% 4.41% 1.74% 15.16% 11.75% 8.68% 3.62% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.71 9.83 4.85 22.03 15.92 11.16 5.44 93.97%
EPS 1.95 1.02 0.44 3.77 2.78 1.99 0.90 67.36%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2313 0.2526 0.2486 0.2366 0.2293 0.2486 -2.12%
Adjusted Per Share Value based on latest NOSH - 246,363
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.36 4.95 2.42 10.98 7.94 5.58 2.72 94.06%
EPS 0.98 0.51 0.22 1.88 1.39 0.99 0.45 67.93%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.1204 0.1164 0.1259 0.1239 0.1181 0.1145 0.1241 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.30 0.365 0.40 0.39 0.35 0.38 -
P/RPS 1.77 3.05 7.52 1.82 2.45 3.14 6.98 -59.90%
P/EPS 13.33 29.41 82.95 10.61 14.03 17.59 42.22 -53.60%
EY 7.50 3.40 1.21 9.43 7.13 5.69 2.37 115.39%
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.44 1.61 1.65 1.53 1.53 -20.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 23/08/11 30/05/11 24/02/11 24/11/10 25/08/10 26/05/10 -
Price 0.30 0.29 0.37 0.36 0.37 0.34 0.38 -
P/RPS 2.04 2.95 7.63 1.63 2.32 3.05 6.98 -55.92%
P/EPS 15.38 28.43 84.09 9.55 13.31 17.09 42.22 -48.96%
EY 6.50 3.52 1.19 10.47 7.51 5.85 2.37 95.81%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.46 1.45 1.56 1.48 1.53 -12.59%

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