[WILLOW] YoY Annualized Quarter 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- 39.14%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 62,044 41,960 43,492 33,096 34,960 28,380 22,108 18.74%
PBT 14,168 5,176 6,184 6,836 4,208 -540 -4,312 -
Tax -2,260 -940 -1,016 -796 -1,272 -468 -232 46.08%
NP 11,908 4,236 5,168 6,040 2,936 -1,008 -4,544 -
-
NP to SH 11,908 4,236 5,168 6,040 2,936 -1,008 -4,544 -
-
Tax Rate 15.95% 18.16% 16.43% 11.64% 30.23% - - -
Total Cost 50,136 37,724 38,324 27,056 32,024 29,388 26,652 11.09%
-
Net Worth 55,049 48,861 43,431 35,076 29,653 29,307 28,671 11.47%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 55,049 48,861 43,431 35,076 29,653 29,307 28,671 11.47%
NOSH 248,083 246,279 248,461 247,540 244,666 251,999 246,956 0.07%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 19.19% 10.10% 11.88% 18.25% 8.40% -3.55% -20.55% -
ROE 21.63% 8.67% 11.90% 17.22% 9.90% -3.44% -15.85% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 25.01 17.04 17.50 13.37 14.29 11.26 8.95 18.66%
EPS 4.80 1.72 2.08 2.44 1.20 -0.40 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.1984 0.1748 0.1417 0.1212 0.1163 0.1161 11.38%
Adjusted Per Share Value based on latest NOSH - 247,540
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 12.51 8.46 8.77 6.67 7.05 5.72 4.46 18.73%
EPS 2.40 0.85 1.04 1.22 0.59 -0.20 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.0985 0.0876 0.0707 0.0598 0.0591 0.0578 11.47%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.19 0.22 0.25 0.16 0.10 0.23 0.16 -
P/RPS 0.76 1.29 1.43 1.20 0.70 2.04 1.79 -13.29%
P/EPS 3.96 12.79 12.02 6.56 8.33 -57.50 -8.70 -
EY 25.26 7.82 8.32 15.25 12.00 -1.74 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.43 1.13 0.83 1.98 1.38 -7.57%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 02/05/08 22/05/07 24/05/06 18/05/05 27/05/04 23/05/03 -
Price 0.22 0.21 0.27 0.14 0.09 0.18 0.16 -
P/RPS 0.88 1.23 1.54 1.05 0.63 1.60 1.79 -11.15%
P/EPS 4.58 12.21 12.98 5.74 7.50 -45.00 -8.70 -
EY 21.82 8.19 7.70 17.43 13.33 -2.22 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.54 0.99 0.74 1.55 1.38 -5.38%

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