[WILLOW] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.08%
YoY- 292.16%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 51,157 51,937 39,445 36,359 33,562 28,716 28,705 10.09%
PBT 9,959 9,713 9,490 5,674 -1,458 -1,771 1,906 31.69%
Tax -1,898 -1,475 -1,435 -1,333 -801 -572 -572 22.10%
NP 8,061 8,238 8,055 4,341 -2,259 -2,343 1,334 34.92%
-
NP to SH 8,061 8,238 8,055 4,341 -2,259 -2,343 1,334 34.92%
-
Tax Rate 19.06% 15.19% 15.12% 23.49% - - 30.01% -
Total Cost 43,096 43,699 31,390 32,018 35,821 31,059 27,371 7.85%
-
Net Worth 52,111 48,196 41,786 33,611 29,640 28,863 27,853 10.99%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,960 4,955 2,478 - - - - -
Div Payout % 61.54% 60.16% 30.77% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 52,111 48,196 41,786 33,611 29,640 28,863 27,853 10.99%
NOSH 248,030 247,794 247,846 248,057 248,241 249,255 230,000 1.26%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 15.76% 15.86% 20.42% 11.94% -6.73% -8.16% 4.65% -
ROE 15.47% 17.09% 19.28% 12.92% -7.62% -8.12% 4.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.63 20.96 15.92 14.66 13.52 11.52 12.48 8.72%
EPS 3.25 3.32 3.25 1.75 -0.91 -0.94 0.58 33.23%
DPS 2.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.1945 0.1686 0.1355 0.1194 0.1158 0.1211 9.60%
Adjusted Per Share Value based on latest NOSH - 247,868
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 10.31 10.47 7.95 7.33 6.77 5.79 5.79 10.08%
EPS 1.63 1.66 1.62 0.88 -0.46 -0.47 0.27 34.90%
DPS 1.00 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1051 0.0972 0.0842 0.0678 0.0598 0.0582 0.0562 10.98%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.23 0.23 0.20 0.12 0.14 0.29 0.17 -
P/RPS 1.12 1.10 1.26 0.82 1.04 2.52 1.36 -3.18%
P/EPS 7.08 6.92 6.15 6.86 -15.38 -30.85 29.31 -21.06%
EY 14.13 14.45 16.25 14.58 -6.50 -3.24 3.41 26.70%
DY 8.70 8.70 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.19 0.89 1.17 2.50 1.40 -4.08%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 14/02/07 27/02/06 24/02/05 26/02/04 25/02/03 -
Price 0.20 0.19 0.25 0.14 0.12 0.28 0.18 -
P/RPS 0.97 0.91 1.57 0.96 0.89 2.43 1.44 -6.36%
P/EPS 6.15 5.72 7.69 8.00 -13.19 -29.79 31.03 -23.62%
EY 16.25 17.50 13.00 12.50 -7.58 -3.36 3.22 30.93%
DY 10.00 10.53 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.98 1.48 1.03 1.01 2.42 1.49 -7.22%

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