[WILLOW] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 6.63%
YoY- 181.11%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,525 14,222 15,743 15,511 15,479 13,003 12,185 22.45%
PBT 4,252 3,502 3,868 3,542 3,414 2,869 2,381 47.03%
Tax -787 -497 -701 -565 -622 -602 -438 47.63%
NP 3,465 3,005 3,167 2,977 2,792 2,267 1,943 46.90%
-
NP to SH 3,465 3,005 3,167 2,977 2,792 2,267 1,943 46.90%
-
Tax Rate 18.51% 14.19% 18.12% 15.95% 18.22% 20.98% 18.40% -
Total Cost 13,060 11,217 12,576 12,534 12,687 10,736 10,242 17.53%
-
Net Worth 60,340 56,945 53,418 55,049 52,374 49,599 47,105 17.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,425 - - - 4,985 - - -
Div Payout % 214.29% - - - 178.57% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 60,340 56,945 53,418 55,049 52,374 49,599 47,105 17.89%
NOSH 247,500 248,347 247,421 248,083 249,285 249,120 249,102 -0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.97% 21.13% 20.12% 19.19% 18.04% 17.43% 15.95% -
ROE 5.74% 5.28% 5.93% 5.41% 5.33% 4.57% 4.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.68 5.73 6.36 6.25 6.21 5.22 4.89 23.04%
EPS 1.40 1.21 1.28 1.20 1.12 0.91 0.78 47.53%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.2438 0.2293 0.2159 0.2219 0.2101 0.1991 0.1891 18.40%
Adjusted Per Share Value based on latest NOSH - 248,083
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.33 2.87 3.17 3.13 3.12 2.62 2.46 22.30%
EPS 0.70 0.61 0.64 0.60 0.56 0.46 0.39 47.53%
DPS 1.50 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.1217 0.1148 0.1077 0.111 0.1056 0.10 0.095 17.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.25 0.25 0.19 0.23 0.20 0.21 -
P/RPS 5.24 4.37 3.93 3.04 3.70 3.83 4.29 14.22%
P/EPS 25.00 20.66 19.53 15.83 20.54 21.98 26.92 -4.80%
EY 4.00 4.84 5.12 6.32 4.87 4.55 3.71 5.13%
DY 8.57 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 1.44 1.09 1.16 0.86 1.09 1.00 1.11 18.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 -
Price 0.34 0.32 0.25 0.22 0.20 0.18 0.23 -
P/RPS 5.09 5.59 3.93 3.52 3.22 3.45 4.70 5.44%
P/EPS 24.29 26.45 19.53 18.33 17.86 19.78 29.49 -12.10%
EY 4.12 3.78 5.12 5.45 5.60 5.06 3.39 13.84%
DY 8.82 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 1.39 1.40 1.16 0.99 0.95 0.90 1.22 9.06%

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