[WILLOW] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
02-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -60.01%
YoY- -18.03%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 15,479 13,003 12,185 10,490 14,258 13,482 13,324 10.46%
PBT 3,414 2,869 2,381 1,294 2,931 2,300 2,936 10.52%
Tax -622 -602 -438 -235 -283 -469 -469 20.60%
NP 2,792 2,267 1,943 1,059 2,648 1,831 2,467 8.55%
-
NP to SH 2,792 2,267 1,943 1,059 2,648 1,831 2,467 8.55%
-
Tax Rate 18.22% 20.98% 18.40% 18.16% 9.66% 20.39% 15.97% -
Total Cost 12,687 10,736 10,242 9,431 11,610 11,651 10,857 10.89%
-
Net Worth 52,374 49,599 47,105 48,861 48,234 45,280 43,259 13.52%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,985 - - - 4,975 - - -
Div Payout % 178.57% - - - 187.89% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 52,374 49,599 47,105 48,861 48,234 45,280 43,259 13.52%
NOSH 249,285 249,120 249,102 246,279 248,761 247,432 249,191 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.04% 17.43% 15.95% 10.10% 18.57% 13.58% 18.52% -
ROE 5.33% 4.57% 4.12% 2.17% 5.49% 4.04% 5.70% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.21 5.22 4.89 4.26 5.73 5.45 5.35 10.39%
EPS 1.12 0.91 0.78 0.43 1.07 0.74 0.99 8.53%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.2101 0.1991 0.1891 0.1984 0.1939 0.183 0.1736 13.50%
Adjusted Per Share Value based on latest NOSH - 246,279
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.12 2.62 2.46 2.11 2.87 2.72 2.69 10.34%
EPS 0.56 0.46 0.39 0.21 0.53 0.37 0.50 7.81%
DPS 1.01 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1056 0.10 0.095 0.0985 0.0972 0.0913 0.0872 13.54%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.20 0.21 0.22 0.23 0.27 0.30 -
P/RPS 3.70 3.83 4.29 5.17 4.01 4.96 5.61 -24.13%
P/EPS 20.54 21.98 26.92 51.16 21.61 36.49 30.30 -22.74%
EY 4.87 4.55 3.71 1.95 4.63 2.74 3.30 29.46%
DY 8.70 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 1.09 1.00 1.11 1.11 1.19 1.48 1.73 -26.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 28/08/08 02/05/08 26/02/08 20/11/07 22/08/07 -
Price 0.20 0.18 0.23 0.21 0.19 0.24 0.29 -
P/RPS 3.22 3.45 4.70 4.93 3.31 4.40 5.42 -29.21%
P/EPS 17.86 19.78 29.49 48.84 17.85 32.43 29.29 -27.98%
EY 5.60 5.06 3.39 2.05 5.60 3.08 3.41 38.98%
DY 10.00 0.00 0.00 0.00 10.53 0.00 0.00 -
P/NAPS 0.95 0.90 1.22 1.06 0.98 1.31 1.67 -31.22%

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