[WILLOW] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -27.72%
YoY- -35.01%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,533 11,997 15,063 11,751 14,183 13,472 16,525 -16.87%
PBT 1,832 1,251 3,247 2,363 3,269 2,684 4,252 -43.04%
Tax -406 -187 -818 -410 -567 -456 -787 -35.75%
NP 1,426 1,064 2,429 1,953 2,702 2,228 3,465 -44.76%
-
NP to SH 1,457 1,088 2,439 1,953 2,702 2,228 3,465 -43.96%
-
Tax Rate 22.16% 14.95% 25.19% 17.35% 17.34% 16.99% 18.51% -
Total Cost 11,107 10,933 12,634 9,798 11,481 11,244 13,060 -10.26%
-
Net Worth 58,104 62,461 61,246 58,491 56,841 61,542 60,340 -2.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 7,390 - - - 7,425 -
Div Payout % - - 303.03% - - - 214.29% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 58,104 62,461 61,246 58,491 56,841 61,542 60,340 -2.49%
NOSH 251,206 247,272 246,363 247,215 247,889 247,555 247,500 0.99%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.38% 8.87% 16.13% 16.62% 19.05% 16.54% 20.97% -
ROE 2.51% 1.74% 3.98% 3.34% 4.75% 3.62% 5.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.99 4.85 6.11 4.75 5.72 5.44 6.68 -17.71%
EPS 0.58 0.44 0.99 0.79 1.09 0.90 1.40 -44.51%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.2313 0.2526 0.2486 0.2366 0.2293 0.2486 0.2438 -3.45%
Adjusted Per Share Value based on latest NOSH - 247,215
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.53 2.42 3.04 2.37 2.86 2.72 3.33 -16.77%
EPS 0.29 0.22 0.49 0.39 0.54 0.45 0.70 -44.51%
DPS 0.00 0.00 1.49 0.00 0.00 0.00 1.50 -
NAPS 0.1171 0.1259 0.1235 0.1179 0.1146 0.1241 0.1217 -2.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.30 0.365 0.40 0.39 0.35 0.38 0.35 -
P/RPS 6.01 7.52 6.54 8.20 6.12 6.98 5.24 9.59%
P/EPS 51.72 82.95 40.40 49.37 32.11 42.22 25.00 62.57%
EY 1.93 1.21 2.48 2.03 3.11 2.37 4.00 -38.56%
DY 0.00 0.00 7.50 0.00 0.00 0.00 8.57 -
P/NAPS 1.30 1.44 1.61 1.65 1.53 1.53 1.44 -6.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 24/02/11 24/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.29 0.37 0.36 0.37 0.34 0.38 0.34 -
P/RPS 5.81 7.63 5.89 7.78 5.94 6.98 5.09 9.24%
P/EPS 50.00 84.09 36.36 46.84 31.19 42.22 24.29 62.03%
EY 2.00 1.19 2.75 2.14 3.21 2.37 4.12 -38.31%
DY 0.00 0.00 8.33 0.00 0.00 0.00 8.82 -
P/NAPS 1.25 1.46 1.45 1.56 1.48 1.53 1.39 -6.85%

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