[WILLOW] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.57%
YoY- 521.61%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 47,570 50,238 36,076 34,569 32,777 25,794 28,088 9.16%
PBT 8,726 9,042 8,608 5,094 -120 -2,026 2,012 27.67%
Tax -1,701 -1,589 -1,189 -1,322 -774 -498 -484 23.28%
NP 7,025 7,453 7,418 3,772 -894 -2,525 1,528 28.91%
-
NP to SH 7,025 7,453 7,418 3,772 -894 -2,525 1,528 28.91%
-
Tax Rate 19.49% 17.57% 13.81% 25.95% - - 24.06% -
Total Cost 40,545 42,785 28,657 30,797 33,671 28,319 26,560 7.29%
-
Net Worth 49,251 45,465 39,345 31,540 28,803 28,908 26,560 10.82%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 49,251 45,465 39,345 31,540 28,803 28,908 26,560 10.82%
NOSH 247,370 248,444 248,392 248,157 248,518 249,210 224,705 1.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.77% 14.84% 20.56% 10.91% -2.73% -9.79% 5.44% -
ROE 14.26% 16.39% 18.86% 11.96% -3.11% -8.74% 5.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.23 20.22 14.52 13.93 13.19 10.35 12.50 7.43%
EPS 2.84 3.00 2.99 1.52 -0.36 -1.01 0.68 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.183 0.1584 0.1271 0.1159 0.116 0.1182 9.07%
Adjusted Per Share Value based on latest NOSH - 247,924
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.59 10.13 7.27 6.97 6.61 5.20 5.66 9.17%
EPS 1.42 1.50 1.50 0.76 -0.18 -0.51 0.31 28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0917 0.0793 0.0636 0.0581 0.0583 0.0535 10.84%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.27 0.15 0.13 0.14 0.32 0.19 -
P/RPS 1.04 1.34 1.03 0.93 1.06 3.09 1.52 -6.12%
P/EPS 7.04 9.00 5.02 8.55 -38.89 -31.58 27.94 -20.50%
EY 14.20 11.11 19.91 11.69 -2.57 -3.17 3.58 25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.48 0.95 1.02 1.21 2.76 1.61 -7.62%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 20/11/07 21/11/06 17/11/05 25/11/04 20/11/03 18/11/02 -
Price 0.18 0.24 0.20 0.12 0.14 0.27 0.18 -
P/RPS 0.94 1.19 1.38 0.86 1.06 2.61 1.44 -6.85%
P/EPS 6.34 8.00 6.70 7.89 -38.89 -26.64 26.47 -21.17%
EY 15.78 12.50 14.93 12.67 -2.57 -3.75 3.78 26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.31 1.26 0.94 1.21 2.33 1.52 -8.35%

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