[WILLOW] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -35.7%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,063 11,751 14,183 13,472 16,525 14,222 15,743 -2.89%
PBT 3,247 2,363 3,269 2,684 4,252 3,502 3,868 -10.98%
Tax -818 -410 -567 -456 -787 -497 -701 10.80%
NP 2,429 1,953 2,702 2,228 3,465 3,005 3,167 -16.17%
-
NP to SH 2,439 1,953 2,702 2,228 3,465 3,005 3,167 -15.94%
-
Tax Rate 25.19% 17.35% 17.34% 16.99% 18.51% 14.19% 18.12% -
Total Cost 12,634 9,798 11,481 11,244 13,060 11,217 12,576 0.30%
-
Net Worth 61,246 58,491 56,841 61,542 60,340 56,945 53,418 9.51%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,390 - - - 7,425 - - -
Div Payout % 303.03% - - - 214.29% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 61,246 58,491 56,841 61,542 60,340 56,945 53,418 9.51%
NOSH 246,363 247,215 247,889 247,555 247,500 248,347 247,421 -0.28%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.13% 16.62% 19.05% 16.54% 20.97% 21.13% 20.12% -
ROE 3.98% 3.34% 4.75% 3.62% 5.74% 5.28% 5.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.11 4.75 5.72 5.44 6.68 5.73 6.36 -2.63%
EPS 0.99 0.79 1.09 0.90 1.40 1.21 1.28 -15.70%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.2486 0.2366 0.2293 0.2486 0.2438 0.2293 0.2159 9.82%
Adjusted Per Share Value based on latest NOSH - 247,555
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.04 2.37 2.86 2.72 3.33 2.87 3.17 -2.74%
EPS 0.49 0.39 0.54 0.45 0.70 0.61 0.64 -16.26%
DPS 1.49 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.1235 0.1179 0.1146 0.1241 0.1217 0.1148 0.1077 9.52%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.39 0.35 0.38 0.35 0.25 0.25 -
P/RPS 6.54 8.20 6.12 6.98 5.24 4.37 3.93 40.29%
P/EPS 40.40 49.37 32.11 42.22 25.00 20.66 19.53 62.13%
EY 2.48 2.03 3.11 2.37 4.00 4.84 5.12 -38.24%
DY 7.50 0.00 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 1.61 1.65 1.53 1.53 1.44 1.09 1.16 24.35%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 0.36 0.37 0.34 0.38 0.34 0.32 0.25 -
P/RPS 5.89 7.78 5.94 6.98 5.09 5.59 3.93 30.86%
P/EPS 36.36 46.84 31.19 42.22 24.29 26.45 19.53 51.16%
EY 2.75 2.14 3.21 2.37 4.12 3.78 5.12 -33.84%
DY 8.33 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 1.45 1.56 1.48 1.53 1.39 1.40 1.16 15.99%

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