[WILLOW] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.59%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 58,402 59,962 62,001 60,955 59,736 56,178 51,157 9.25%
PBT 13,707 14,306 15,164 14,326 13,693 12,206 9,958 23.81%
Tax -2,307 -2,441 -2,550 -2,385 -2,490 -2,227 -1,897 13.97%
NP 11,400 11,865 12,614 11,941 11,203 9,979 8,061 26.07%
-
NP to SH 11,400 11,865 12,614 11,941 11,203 9,979 8,061 26.07%
-
Tax Rate 16.83% 17.06% 16.82% 16.65% 18.18% 18.25% 19.05% -
Total Cost 47,002 48,097 49,387 49,014 48,533 46,199 43,096 5.97%
-
Net Worth 56,841 61,542 60,340 56,945 53,418 55,049 52,374 5.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,425 7,425 7,425 4,985 4,985 4,985 4,985 30.51%
Div Payout % 65.13% 62.58% 58.86% 41.75% 44.50% 49.96% 61.85% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 56,841 61,542 60,340 56,945 53,418 55,049 52,374 5.62%
NOSH 247,889 247,555 247,500 248,347 247,421 248,083 249,285 -0.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.52% 19.79% 20.34% 19.59% 18.75% 17.76% 15.76% -
ROE 20.06% 19.28% 20.90% 20.97% 20.97% 18.13% 15.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.56 24.22 25.05 24.54 24.14 22.64 20.52 9.67%
EPS 4.60 4.79 5.10 4.81 4.53 4.02 3.23 26.66%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 31.13%
NAPS 0.2293 0.2486 0.2438 0.2293 0.2159 0.2219 0.2101 6.02%
Adjusted Per Share Value based on latest NOSH - 248,347
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.77 12.09 12.50 12.29 12.04 11.33 10.31 9.25%
EPS 2.30 2.39 2.54 2.41 2.26 2.01 1.63 25.88%
DPS 1.50 1.50 1.50 1.01 1.01 1.01 1.01 30.26%
NAPS 0.1146 0.1241 0.1217 0.1148 0.1077 0.111 0.1056 5.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.35 0.38 0.35 0.25 0.25 0.19 0.23 -
P/RPS 1.49 1.57 1.40 1.02 1.04 0.84 1.12 21.02%
P/EPS 7.61 7.93 6.87 5.20 5.52 4.72 7.11 4.64%
EY 13.14 12.61 14.56 19.23 18.11 21.17 14.06 -4.42%
DY 8.57 7.89 8.57 8.00 8.00 10.53 8.70 -1.00%
P/NAPS 1.53 1.53 1.44 1.09 1.16 0.86 1.09 25.44%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 0.34 0.38 0.34 0.32 0.25 0.22 0.20 -
P/RPS 1.44 1.57 1.36 1.30 1.04 0.97 0.97 30.22%
P/EPS 7.39 7.93 6.67 6.66 5.52 5.47 6.18 12.69%
EY 13.53 12.61 14.99 15.03 18.11 18.28 16.17 -11.23%
DY 8.82 7.89 8.82 6.25 8.00 9.09 10.00 -8.05%
P/NAPS 1.48 1.53 1.39 1.40 1.16 0.99 0.95 34.49%

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