[WILLOW] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 17.88%
YoY- 502.2%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,446 37,489 35,269 35,893 36,359 34,906 35,314 7.63%
PBT 9,490 8,310 7,300 6,330 5,673 2,453 1,626 223.12%
Tax -1,434 -1,233 -1,280 -1,214 -1,333 -1,212 -1,154 15.53%
NP 8,056 7,077 6,020 5,116 4,340 1,241 472 559.48%
-
NP to SH 8,056 7,077 6,020 5,116 4,340 1,241 472 559.48%
-
Tax Rate 15.11% 14.84% 17.53% 19.18% 23.50% 49.41% 70.97% -
Total Cost 31,390 30,412 29,249 30,777 32,019 33,665 34,842 -6.70%
-
Net Worth 41,998 39,121 36,998 35,076 33,586 31,511 30,847 22.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,491 - - - - - - -
Div Payout % 30.92% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,998 39,121 36,998 35,076 33,586 31,511 30,847 22.77%
NOSH 249,100 246,979 247,647 247,540 247,868 247,924 251,612 -0.66%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 20.42% 18.88% 17.07% 14.25% 11.94% 3.56% 1.34% -
ROE 19.18% 18.09% 16.27% 14.59% 12.92% 3.94% 1.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 15.84 15.18 14.24 14.50 14.67 14.08 14.04 8.35%
EPS 3.23 2.87 2.43 2.07 1.75 0.50 0.19 557.74%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1686 0.1584 0.1494 0.1417 0.1355 0.1271 0.1226 23.59%
Adjusted Per Share Value based on latest NOSH - 247,540
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.95 7.56 7.11 7.24 7.33 7.04 7.12 7.60%
EPS 1.62 1.43 1.21 1.03 0.88 0.25 0.10 537.00%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0789 0.0746 0.0707 0.0677 0.0635 0.0622 22.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.20 0.15 0.17 0.16 0.12 0.13 0.15 -
P/RPS 1.26 0.99 1.19 1.10 0.82 0.92 1.07 11.47%
P/EPS 6.18 5.23 6.99 7.74 6.85 25.97 79.96 -81.77%
EY 16.17 19.10 14.30 12.92 14.59 3.85 1.25 448.49%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.95 1.14 1.13 0.89 1.02 1.22 -1.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 21/11/06 22/08/06 24/05/06 27/02/06 17/11/05 25/08/05 -
Price 0.25 0.20 0.16 0.14 0.14 0.12 0.14 -
P/RPS 1.58 1.32 1.12 0.97 0.95 0.85 1.00 35.54%
P/EPS 7.73 6.98 6.58 6.77 8.00 23.97 74.63 -77.85%
EY 12.94 14.33 15.19 14.76 12.51 4.17 1.34 351.60%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.26 1.07 0.99 1.03 0.94 1.14 18.95%

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