[WILLOW] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.68%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,743 15,511 15,479 13,003 12,185 10,490 14,258 6.83%
PBT 3,868 3,542 3,414 2,869 2,381 1,294 2,931 20.33%
Tax -701 -565 -622 -602 -438 -235 -283 83.17%
NP 3,167 2,977 2,792 2,267 1,943 1,059 2,648 12.68%
-
NP to SH 3,167 2,977 2,792 2,267 1,943 1,059 2,648 12.68%
-
Tax Rate 18.12% 15.95% 18.22% 20.98% 18.40% 18.16% 9.66% -
Total Cost 12,576 12,534 12,687 10,736 10,242 9,431 11,610 5.47%
-
Net Worth 53,418 55,049 52,374 49,599 47,105 48,861 48,234 7.04%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,985 - - - 4,975 -
Div Payout % - - 178.57% - - - 187.89% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 53,418 55,049 52,374 49,599 47,105 48,861 48,234 7.04%
NOSH 247,421 248,083 249,285 249,120 249,102 246,279 248,761 -0.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.12% 19.19% 18.04% 17.43% 15.95% 10.10% 18.57% -
ROE 5.93% 5.41% 5.33% 4.57% 4.12% 2.17% 5.49% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.36 6.25 6.21 5.22 4.89 4.26 5.73 7.20%
EPS 1.28 1.20 1.12 0.91 0.78 0.43 1.07 12.70%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.2159 0.2219 0.2101 0.1991 0.1891 0.1984 0.1939 7.43%
Adjusted Per Share Value based on latest NOSH - 249,120
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.17 3.13 3.12 2.62 2.46 2.11 2.87 6.85%
EPS 0.64 0.60 0.56 0.46 0.39 0.21 0.53 13.41%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.00 -
NAPS 0.1077 0.111 0.1056 0.10 0.095 0.0985 0.0972 7.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.19 0.23 0.20 0.21 0.22 0.23 -
P/RPS 3.93 3.04 3.70 3.83 4.29 5.17 4.01 -1.33%
P/EPS 19.53 15.83 20.54 21.98 26.92 51.16 21.61 -6.53%
EY 5.12 6.32 4.87 4.55 3.71 1.95 4.63 6.94%
DY 0.00 0.00 8.70 0.00 0.00 0.00 8.70 -
P/NAPS 1.16 0.86 1.09 1.00 1.11 1.11 1.19 -1.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 26/02/08 -
Price 0.25 0.22 0.20 0.18 0.23 0.21 0.19 -
P/RPS 3.93 3.52 3.22 3.45 4.70 4.93 3.31 12.13%
P/EPS 19.53 18.33 17.86 19.78 29.49 48.84 17.85 6.18%
EY 5.12 5.45 5.60 5.06 3.39 2.05 5.60 -5.80%
DY 0.00 0.00 10.00 0.00 0.00 0.00 10.53 -
P/NAPS 1.16 0.99 0.95 0.90 1.22 1.06 0.98 11.90%

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