[WILLOW] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.82%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 60,955 59,736 56,178 51,157 49,936 50,415 51,554 11.80%
PBT 14,326 13,693 12,206 9,958 9,475 8,906 9,461 31.83%
Tax -2,385 -2,490 -2,227 -1,897 -1,558 -1,425 -1,456 38.91%
NP 11,941 11,203 9,979 8,061 7,917 7,481 8,005 30.52%
-
NP to SH 11,941 11,203 9,979 8,061 7,917 7,481 8,005 30.52%
-
Tax Rate 16.65% 18.18% 18.25% 19.05% 16.44% 16.00% 15.39% -
Total Cost 49,014 48,533 46,199 43,096 42,019 42,934 43,549 8.19%
-
Net Worth 56,945 53,418 55,049 52,374 49,599 47,105 48,861 10.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,985 4,985 4,985 4,985 4,975 4,975 4,975 0.13%
Div Payout % 41.75% 44.50% 49.96% 61.85% 62.84% 66.50% 62.15% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 56,945 53,418 55,049 52,374 49,599 47,105 48,861 10.73%
NOSH 248,347 247,421 248,083 249,285 249,120 249,102 246,279 0.55%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.59% 18.75% 17.76% 15.76% 15.85% 14.84% 15.53% -
ROE 20.97% 20.97% 18.13% 15.39% 15.96% 15.88% 16.38% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.54 24.14 22.64 20.52 20.04 20.24 20.93 11.18%
EPS 4.81 4.53 4.02 3.23 3.18 3.00 3.25 29.83%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.2293 0.2159 0.2219 0.2101 0.1991 0.1891 0.1984 10.12%
Adjusted Per Share Value based on latest NOSH - 249,285
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.29 12.04 11.33 10.31 10.07 10.16 10.39 11.83%
EPS 2.41 2.26 2.01 1.63 1.60 1.51 1.61 30.82%
DPS 1.01 1.01 1.01 1.01 1.00 1.00 1.00 0.66%
NAPS 0.1148 0.1077 0.111 0.1056 0.10 0.095 0.0985 10.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.25 0.19 0.23 0.20 0.21 0.22 -
P/RPS 1.02 1.04 0.84 1.12 1.00 1.04 1.05 -1.91%
P/EPS 5.20 5.52 4.72 7.11 6.29 6.99 6.77 -16.11%
EY 19.23 18.11 21.17 14.06 15.89 14.30 14.77 19.21%
DY 8.00 8.00 10.53 8.70 10.00 9.52 9.09 -8.15%
P/NAPS 1.09 1.16 0.86 1.09 1.00 1.11 1.11 -1.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 -
Price 0.32 0.25 0.22 0.20 0.18 0.23 0.21 -
P/RPS 1.30 1.04 0.97 0.97 0.90 1.14 1.00 19.09%
P/EPS 6.66 5.52 5.47 6.18 5.66 7.66 6.46 2.05%
EY 15.03 18.11 18.28 16.17 17.66 13.06 15.48 -1.94%
DY 6.25 8.00 9.09 10.00 11.11 8.70 9.52 -24.44%
P/NAPS 1.40 1.16 0.99 0.95 0.90 1.22 1.06 20.35%

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