[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.34%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 54,470 39,407 27,656 13,472 62,001 45,476 31,254 44.67%
PBT 11,564 8,317 5,953 2,684 15,164 10,912 7,410 34.43%
Tax -2,252 -1,434 -1,023 -456 -2,550 -1,763 -1,266 46.65%
NP 9,312 6,883 4,930 2,228 12,614 9,149 6,144 31.84%
-
NP to SH 9,322 6,883 4,930 2,228 12,614 9,149 6,144 31.93%
-
Tax Rate 19.47% 17.24% 17.18% 16.99% 16.82% 16.16% 17.09% -
Total Cost 45,158 32,524 22,726 11,244 49,387 36,327 25,110 47.72%
-
Net Worth 61,470 58,579 56,806 61,542 60,299 56,699 53,487 9.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,418 - - - 7,420 - - -
Div Payout % 79.58% - - - 58.82% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 61,470 58,579 56,806 61,542 60,299 56,699 53,487 9.68%
NOSH 247,267 247,589 247,738 247,555 247,333 247,270 247,741 -0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.10% 17.47% 17.83% 16.54% 20.34% 20.12% 19.66% -
ROE 15.16% 11.75% 8.68% 3.62% 20.92% 16.14% 11.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.03 15.92 11.16 5.44 25.07 18.39 12.62 44.83%
EPS 3.77 2.78 1.99 0.90 5.10 3.70 2.48 32.10%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.2486 0.2366 0.2293 0.2486 0.2438 0.2293 0.2159 9.82%
Adjusted Per Share Value based on latest NOSH - 247,555
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.98 7.94 5.58 2.72 12.50 9.17 6.30 44.67%
EPS 1.88 1.39 0.99 0.45 2.54 1.84 1.24 31.87%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.1239 0.1181 0.1145 0.1241 0.1216 0.1143 0.1078 9.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.39 0.35 0.38 0.35 0.25 0.25 -
P/RPS 1.82 2.45 3.14 6.98 1.40 1.36 1.98 -5.44%
P/EPS 10.61 14.03 17.59 42.22 6.86 6.76 10.08 3.46%
EY 9.43 7.13 5.69 2.37 14.57 14.80 9.92 -3.31%
DY 7.50 0.00 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 1.61 1.65 1.53 1.53 1.44 1.09 1.16 24.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 0.36 0.37 0.34 0.38 0.34 0.32 0.25 -
P/RPS 1.63 2.32 3.05 6.98 1.36 1.74 1.98 -12.13%
P/EPS 9.55 13.31 17.09 42.22 6.67 8.65 10.08 -3.52%
EY 10.47 7.51 5.85 2.37 15.00 11.56 9.92 3.65%
DY 8.33 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 1.45 1.56 1.48 1.53 1.39 1.40 1.16 15.99%

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