[WILLOW] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.92%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 96,112 74,960 48,677 52,542 60,634 47,570 50,238 11.40%
PBT 20,900 14,854 7,842 11,089 14,549 8,726 9,042 14.97%
Tax -3,682 -2,476 -1,516 -1,912 -2,350 -1,701 -1,589 15.01%
NP 17,217 12,378 6,326 9,177 12,198 7,025 7,453 14.96%
-
NP to SH 17,270 12,525 6,453 9,177 12,198 7,025 7,453 15.01%
-
Tax Rate 17.62% 16.67% 19.33% 17.24% 16.15% 19.49% 17.57% -
Total Cost 78,894 62,581 42,350 43,365 48,436 40,545 42,785 10.72%
-
Net Worth 79,251 66,317 59,742 58,579 56,699 49,251 45,465 9.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 79,251 66,317 59,742 58,579 56,699 49,251 45,465 9.69%
NOSH 243,477 243,367 248,205 247,589 247,270 247,370 248,444 -0.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.91% 16.51% 13.00% 17.47% 20.12% 14.77% 14.84% -
ROE 21.79% 18.89% 10.80% 15.67% 21.51% 14.26% 16.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 39.47 30.80 19.61 21.22 24.52 19.23 20.22 11.78%
EPS 7.09 5.15 2.60 3.71 4.93 2.84 3.00 15.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.2725 0.2407 0.2366 0.2293 0.1991 0.183 10.06%
Adjusted Per Share Value based on latest NOSH - 247,215
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.38 15.11 9.81 10.59 12.22 9.59 10.13 11.40%
EPS 3.48 2.53 1.30 1.85 2.46 1.42 1.50 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1337 0.1204 0.1181 0.1143 0.0993 0.0917 9.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.505 0.33 0.26 0.39 0.25 0.20 0.27 -
P/RPS 1.28 1.07 1.33 1.84 1.02 1.04 1.34 -0.75%
P/EPS 7.12 6.41 10.00 10.52 5.07 7.04 9.00 -3.82%
EY 14.05 15.60 10.00 9.50 19.73 14.20 11.11 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.21 1.08 1.65 1.09 1.00 1.48 0.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 24/11/10 24/11/09 25/11/08 20/11/07 -
Price 0.645 0.32 0.30 0.37 0.32 0.18 0.24 -
P/RPS 1.63 1.04 1.53 1.74 1.30 0.94 1.19 5.37%
P/EPS 9.09 6.22 11.54 9.98 6.49 6.34 8.00 2.14%
EY 11.00 16.08 8.67 10.02 15.42 15.78 12.50 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.17 1.25 1.56 1.40 0.90 1.31 7.12%

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