[WILLOW] YoY Cumulative 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- 86.86%
YoY- 521.61%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 35,678 37,679 27,057 25,927 24,583 19,346 21,066 9.16%
PBT 6,545 6,782 6,456 3,821 -90 -1,520 1,509 27.67%
Tax -1,276 -1,192 -892 -992 -581 -374 -363 23.28%
NP 5,269 5,590 5,564 2,829 -671 -1,894 1,146 28.92%
-
NP to SH 5,269 5,590 5,564 2,829 -671 -1,894 1,146 28.92%
-
Tax Rate 19.50% 17.58% 13.82% 25.96% - - 24.06% -
Total Cost 30,409 32,089 21,493 23,098 25,254 21,240 19,920 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 10.70% 12.30% 14.14% 8.97% -2.33% -6.55% 4.31% -
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 14.42 15.17 10.89 10.45 9.89 7.76 9.37 7.44%
EPS 2.13 2.25 2.24 1.14 -0.27 -0.76 0.51 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 7.19 7.60 5.46 5.23 4.96 3.90 4.25 9.14%
EPS 1.06 1.13 1.12 0.57 -0.14 -0.38 0.23 28.97%
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 1.39 1.78 1.38 1.24 1.42 4.12 2.03 -6.11%
P/EPS 9.39 12.00 6.70 11.40 -51.85 -42.11 37.25 -20.50%
EY 10.65 8.33 14.93 8.77 -1.93 -2.38 2.68 25.82%
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 1.25 1.58 1.84 1.15 1.42 3.48 1.92 -6.89%
P/EPS 8.45 10.67 8.93 10.53 -51.85 -35.53 35.29 -21.18%
EY 11.83 9.38 11.20 9.50 -1.93 -2.81 2.83 26.89%
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