[WILLOW] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.47%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 15,511 15,479 13,003 12,185 10,490 14,258 13,482 9.78%
PBT 3,542 3,414 2,869 2,381 1,294 2,931 2,300 33.32%
Tax -565 -622 -602 -438 -235 -283 -469 13.20%
NP 2,977 2,792 2,267 1,943 1,059 2,648 1,831 38.22%
-
NP to SH 2,977 2,792 2,267 1,943 1,059 2,648 1,831 38.22%
-
Tax Rate 15.95% 18.22% 20.98% 18.40% 18.16% 9.66% 20.39% -
Total Cost 12,534 12,687 10,736 10,242 9,431 11,610 11,651 4.98%
-
Net Worth 55,049 52,374 49,599 47,105 48,861 48,234 45,280 13.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,985 - - - 4,975 - -
Div Payout % - 178.57% - - - 187.89% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 55,049 52,374 49,599 47,105 48,861 48,234 45,280 13.89%
NOSH 248,083 249,285 249,120 249,102 246,279 248,761 247,432 0.17%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 19.19% 18.04% 17.43% 15.95% 10.10% 18.57% 13.58% -
ROE 5.41% 5.33% 4.57% 4.12% 2.17% 5.49% 4.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.25 6.21 5.22 4.89 4.26 5.73 5.45 9.55%
EPS 1.20 1.12 0.91 0.78 0.43 1.07 0.74 37.98%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.2219 0.2101 0.1991 0.1891 0.1984 0.1939 0.183 13.69%
Adjusted Per Share Value based on latest NOSH - 249,102
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 3.13 3.12 2.62 2.46 2.11 2.87 2.72 9.80%
EPS 0.60 0.56 0.46 0.39 0.21 0.53 0.37 37.98%
DPS 0.00 1.01 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.111 0.1056 0.10 0.095 0.0985 0.0972 0.0913 13.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.19 0.23 0.20 0.21 0.22 0.23 0.27 -
P/RPS 3.04 3.70 3.83 4.29 5.17 4.01 4.96 -27.82%
P/EPS 15.83 20.54 21.98 26.92 51.16 21.61 36.49 -42.66%
EY 6.32 4.87 4.55 3.71 1.95 4.63 2.74 74.48%
DY 0.00 8.70 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 0.86 1.09 1.00 1.11 1.11 1.19 1.48 -30.34%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 26/02/08 20/11/07 -
Price 0.22 0.20 0.18 0.23 0.21 0.19 0.24 -
P/RPS 3.52 3.22 3.45 4.70 4.93 3.31 4.40 -13.81%
P/EPS 18.33 17.86 19.78 29.49 48.84 17.85 32.43 -31.61%
EY 5.45 5.60 5.06 3.39 2.05 5.60 3.08 46.24%
DY 0.00 10.00 0.00 0.00 0.00 10.53 0.00 -
P/NAPS 0.99 0.95 0.90 1.22 1.06 0.98 1.31 -17.01%

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