[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -63.07%
YoY- 181.11%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,001 45,476 31,254 15,511 51,157 35,678 22,675 95.18%
PBT 15,164 10,912 7,410 3,542 9,959 6,545 3,675 156.59%
Tax -2,550 -1,763 -1,266 -565 -1,898 -1,276 -673 142.45%
NP 12,614 9,149 6,144 2,977 8,061 5,269 3,002 159.71%
-
NP to SH 12,614 9,149 6,144 2,977 8,061 5,269 3,002 159.71%
-
Tax Rate 16.82% 16.16% 17.09% 15.95% 19.06% 19.50% 18.31% -
Total Cost 49,387 36,327 25,110 12,534 43,096 30,409 19,673 84.40%
-
Net Worth 60,299 56,699 53,487 55,049 52,111 49,251 46,915 18.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,420 - - - 4,960 - - -
Div Payout % 58.82% - - - 61.54% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 60,299 56,699 53,487 55,049 52,111 49,251 46,915 18.15%
NOSH 247,333 247,270 247,741 248,083 248,030 247,370 248,099 -0.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.34% 20.12% 19.66% 19.19% 15.76% 14.77% 13.24% -
ROE 20.92% 16.14% 11.49% 5.41% 15.47% 10.70% 6.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.07 18.39 12.62 6.25 20.63 14.42 9.14 95.58%
EPS 5.10 3.70 2.48 1.20 3.25 2.13 1.21 160.24%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.2438 0.2293 0.2159 0.2219 0.2101 0.1991 0.1891 18.40%
Adjusted Per Share Value based on latest NOSH - 248,083
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.50 9.17 6.30 3.13 10.31 7.19 4.57 95.22%
EPS 2.54 1.84 1.24 0.60 1.63 1.06 0.61 158.15%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1216 0.1143 0.1078 0.111 0.1051 0.0993 0.0946 18.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.25 0.25 0.19 0.23 0.20 0.21 -
P/RPS 1.40 1.36 1.98 3.04 1.12 1.39 2.30 -28.11%
P/EPS 6.86 6.76 10.08 15.83 7.08 9.39 17.36 -46.05%
EY 14.57 14.80 9.92 6.32 14.13 10.65 5.76 85.33%
DY 8.57 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 1.44 1.09 1.16 0.86 1.09 1.00 1.11 18.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 -
Price 0.34 0.32 0.25 0.22 0.20 0.18 0.23 -
P/RPS 1.36 1.74 1.98 3.52 0.97 1.25 2.52 -33.63%
P/EPS 6.67 8.65 10.08 18.33 6.15 8.45 19.01 -50.15%
EY 15.00 11.56 9.92 5.45 16.25 11.83 5.26 100.71%
DY 8.82 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 1.39 1.40 1.16 0.99 0.95 0.90 1.22 9.06%

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