[WILLOW] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5.83%
YoY- -2.03%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 59,736 56,178 51,157 49,936 50,415 51,554 51,937 9.78%
PBT 13,693 12,206 9,958 9,475 8,906 9,461 9,713 25.75%
Tax -2,490 -2,227 -1,897 -1,558 -1,425 -1,456 -1,475 41.82%
NP 11,203 9,979 8,061 7,917 7,481 8,005 8,238 22.76%
-
NP to SH 11,203 9,979 8,061 7,917 7,481 8,005 8,238 22.76%
-
Tax Rate 18.18% 18.25% 19.05% 16.44% 16.00% 15.39% 15.19% -
Total Cost 48,533 46,199 43,096 42,019 42,934 43,549 43,699 7.25%
-
Net Worth 53,418 55,049 52,374 49,599 47,105 48,861 48,234 7.04%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,985 4,985 4,985 4,975 4,975 4,975 4,975 0.13%
Div Payout % 44.50% 49.96% 61.85% 62.84% 66.50% 62.15% 60.39% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 53,418 55,049 52,374 49,599 47,105 48,861 48,234 7.04%
NOSH 247,421 248,083 249,285 249,120 249,102 246,279 248,761 -0.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.75% 17.76% 15.76% 15.85% 14.84% 15.53% 15.86% -
ROE 20.97% 18.13% 15.39% 15.96% 15.88% 16.38% 17.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.14 22.64 20.52 20.04 20.24 20.93 20.88 10.16%
EPS 4.53 4.02 3.23 3.18 3.00 3.25 3.31 23.29%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.2159 0.2219 0.2101 0.1991 0.1891 0.1984 0.1939 7.43%
Adjusted Per Share Value based on latest NOSH - 249,120
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.04 11.33 10.31 10.07 10.16 10.39 10.47 9.77%
EPS 2.26 2.01 1.63 1.60 1.51 1.61 1.66 22.86%
DPS 1.01 1.01 1.01 1.00 1.00 1.00 1.00 0.66%
NAPS 0.1077 0.111 0.1056 0.10 0.095 0.0985 0.0972 7.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.19 0.23 0.20 0.21 0.22 0.23 -
P/RPS 1.04 0.84 1.12 1.00 1.04 1.05 1.10 -3.67%
P/EPS 5.52 4.72 7.11 6.29 6.99 6.77 6.95 -14.24%
EY 18.11 21.17 14.06 15.89 14.30 14.77 14.40 16.52%
DY 8.00 10.53 8.70 10.00 9.52 9.09 8.70 -5.44%
P/NAPS 1.16 0.86 1.09 1.00 1.11 1.11 1.19 -1.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 26/02/08 -
Price 0.25 0.22 0.20 0.18 0.23 0.21 0.19 -
P/RPS 1.04 0.97 0.97 0.90 1.14 1.00 0.91 9.31%
P/EPS 5.52 5.47 6.18 5.66 7.66 6.46 5.74 -2.57%
EY 18.11 18.28 16.17 17.66 13.06 15.48 17.43 2.58%
DY 8.00 9.09 10.00 11.11 8.70 9.52 10.53 -16.75%
P/NAPS 1.16 0.99 0.95 0.90 1.22 1.06 0.98 11.90%

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