[WILLOW] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.12%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,183 13,472 16,525 14,222 15,743 15,511 15,479 -5.67%
PBT 3,269 2,684 4,252 3,502 3,868 3,542 3,414 -2.85%
Tax -567 -456 -787 -497 -701 -565 -622 -6.00%
NP 2,702 2,228 3,465 3,005 3,167 2,977 2,792 -2.16%
-
NP to SH 2,702 2,228 3,465 3,005 3,167 2,977 2,792 -2.16%
-
Tax Rate 17.34% 16.99% 18.51% 14.19% 18.12% 15.95% 18.22% -
Total Cost 11,481 11,244 13,060 11,217 12,576 12,534 12,687 -6.45%
-
Net Worth 56,841 61,542 60,340 56,945 53,418 55,049 52,374 5.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 7,425 - - - 4,985 -
Div Payout % - - 214.29% - - - 178.57% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 56,841 61,542 60,340 56,945 53,418 55,049 52,374 5.62%
NOSH 247,889 247,555 247,500 248,347 247,421 248,083 249,285 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.05% 16.54% 20.97% 21.13% 20.12% 19.19% 18.04% -
ROE 4.75% 3.62% 5.74% 5.28% 5.93% 5.41% 5.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.72 5.44 6.68 5.73 6.36 6.25 6.21 -5.34%
EPS 1.09 0.90 1.40 1.21 1.28 1.20 1.12 -1.79%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 0.2293 0.2486 0.2438 0.2293 0.2159 0.2219 0.2101 6.02%
Adjusted Per Share Value based on latest NOSH - 248,347
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.86 2.72 3.33 2.87 3.17 3.13 3.12 -5.65%
EPS 0.54 0.45 0.70 0.61 0.64 0.60 0.56 -2.40%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.01 -
NAPS 0.1146 0.1241 0.1217 0.1148 0.1077 0.111 0.1056 5.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.35 0.38 0.35 0.25 0.25 0.19 0.23 -
P/RPS 6.12 6.98 5.24 4.37 3.93 3.04 3.70 39.99%
P/EPS 32.11 42.22 25.00 20.66 19.53 15.83 20.54 34.80%
EY 3.11 2.37 4.00 4.84 5.12 6.32 4.87 -25.90%
DY 0.00 0.00 8.57 0.00 0.00 0.00 8.70 -
P/NAPS 1.53 1.53 1.44 1.09 1.16 0.86 1.09 25.44%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 0.34 0.38 0.34 0.32 0.25 0.22 0.20 -
P/RPS 5.94 6.98 5.09 5.59 3.93 3.52 3.22 50.58%
P/EPS 31.19 42.22 24.29 26.45 19.53 18.33 17.86 45.16%
EY 3.21 2.37 4.12 3.78 5.12 5.45 5.60 -31.06%
DY 0.00 0.00 8.82 0.00 0.00 0.00 10.00 -
P/NAPS 1.48 1.53 1.39 1.40 1.16 0.99 0.95 34.49%

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