[WILLOW] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -55.39%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,652 11,978 12,533 11,997 15,063 11,751 14,183 6.77%
PBT 4,298 2,799 1,832 1,251 3,247 2,363 3,269 19.95%
Tax -662 -544 -406 -187 -818 -410 -567 10.84%
NP 3,636 2,255 1,426 1,064 2,429 1,953 2,702 21.82%
-
NP to SH 3,667 2,295 1,457 1,088 2,439 1,953 2,702 22.51%
-
Tax Rate 15.40% 19.44% 22.16% 14.95% 25.19% 17.35% 17.34% -
Total Cost 12,016 9,723 11,107 10,933 12,634 9,798 11,481 3.07%
-
Net Worth 62,120 59,398 58,104 62,461 61,246 58,491 56,841 6.08%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,071 - - - 7,390 - - -
Div Payout % 165.56% - - - 303.03% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,120 59,398 58,104 62,461 61,246 58,491 56,841 6.08%
NOSH 242,847 246,774 251,206 247,272 246,363 247,215 247,889 -1.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.23% 18.83% 11.38% 8.87% 16.13% 16.62% 19.05% -
ROE 5.90% 3.86% 2.51% 1.74% 3.98% 3.34% 4.75% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.45 4.85 4.99 4.85 6.11 4.75 5.72 8.31%
EPS 1.51 0.93 0.58 0.44 0.99 0.79 1.09 24.19%
DPS 2.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.2558 0.2407 0.2313 0.2526 0.2486 0.2366 0.2293 7.54%
Adjusted Per Share Value based on latest NOSH - 247,272
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.16 2.41 2.53 2.42 3.04 2.37 2.86 6.85%
EPS 0.74 0.46 0.29 0.22 0.49 0.39 0.54 23.30%
DPS 1.22 0.00 0.00 0.00 1.49 0.00 0.00 -
NAPS 0.1252 0.1198 0.1171 0.1259 0.1235 0.1179 0.1146 6.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.30 0.26 0.30 0.365 0.40 0.39 0.35 -
P/RPS 4.65 5.36 6.01 7.52 6.54 8.20 6.12 -16.69%
P/EPS 19.87 27.96 51.72 82.95 40.40 49.37 32.11 -27.31%
EY 5.03 3.58 1.93 1.21 2.48 2.03 3.11 37.66%
DY 8.33 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 1.17 1.08 1.30 1.44 1.61 1.65 1.53 -16.33%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 23/08/11 30/05/11 24/02/11 24/11/10 25/08/10 -
Price 0.31 0.30 0.29 0.37 0.36 0.37 0.34 -
P/RPS 4.81 6.18 5.81 7.63 5.89 7.78 5.94 -13.08%
P/EPS 20.53 32.26 50.00 84.09 36.36 46.84 31.19 -24.27%
EY 4.87 3.10 2.00 1.19 2.75 2.14 3.21 31.93%
DY 8.06 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 1.21 1.25 1.25 1.46 1.45 1.56 1.48 -12.53%

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