[WILLOW] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -35.84%
YoY- -14.44%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 53,888 62,044 41,960 43,492 33,096 34,960 28,380 11.27%
PBT 10,736 14,168 5,176 6,184 6,836 4,208 -540 -
Tax -1,824 -2,260 -940 -1,016 -796 -1,272 -468 25.43%
NP 8,912 11,908 4,236 5,168 6,040 2,936 -1,008 -
-
NP to SH 8,912 11,908 4,236 5,168 6,040 2,936 -1,008 -
-
Tax Rate 16.99% 15.95% 18.16% 16.43% 11.64% 30.23% - -
Total Cost 44,976 50,136 37,724 38,324 27,056 32,024 29,388 7.34%
-
Net Worth 61,542 55,049 48,861 43,431 35,076 29,653 29,307 13.15%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 61,542 55,049 48,861 43,431 35,076 29,653 29,307 13.15%
NOSH 247,555 248,083 246,279 248,461 247,540 244,666 251,999 -0.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.54% 19.19% 10.10% 11.88% 18.25% 8.40% -3.55% -
ROE 14.48% 21.63% 8.67% 11.90% 17.22% 9.90% -3.44% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.77 25.01 17.04 17.50 13.37 14.29 11.26 11.60%
EPS 3.60 4.80 1.72 2.08 2.44 1.20 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2219 0.1984 0.1748 0.1417 0.1212 0.1163 13.49%
Adjusted Per Share Value based on latest NOSH - 248,461
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.86 12.51 8.46 8.77 6.67 7.05 5.72 11.27%
EPS 1.80 2.40 0.85 1.04 1.22 0.59 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.111 0.0985 0.0876 0.0707 0.0598 0.0591 13.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.38 0.19 0.22 0.25 0.16 0.10 0.23 -
P/RPS 1.75 0.76 1.29 1.43 1.20 0.70 2.04 -2.52%
P/EPS 10.56 3.96 12.79 12.02 6.56 8.33 -57.50 -
EY 9.47 25.26 7.82 8.32 15.25 12.00 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.86 1.11 1.43 1.13 0.83 1.98 -4.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 02/05/08 22/05/07 24/05/06 18/05/05 27/05/04 -
Price 0.38 0.22 0.21 0.27 0.14 0.09 0.18 -
P/RPS 1.75 0.88 1.23 1.54 1.05 0.63 1.60 1.50%
P/EPS 10.56 4.58 12.21 12.98 5.74 7.50 -45.00 -
EY 9.47 21.82 8.19 7.70 17.43 13.33 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.99 1.06 1.54 0.99 0.74 1.55 -0.21%

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