[WILLOW] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.91%
YoY- 73.64%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 56,220 36,508 39,407 45,476 35,678 37,679 27,057 12.95%
PBT 11,141 5,882 8,317 10,912 6,545 6,782 6,456 9.51%
Tax -1,857 -1,137 -1,434 -1,763 -1,276 -1,192 -892 12.98%
NP 9,284 4,745 6,883 9,149 5,269 5,590 5,564 8.89%
-
NP to SH 9,394 4,840 6,883 9,149 5,269 5,590 5,564 9.11%
-
Tax Rate 16.67% 19.33% 17.24% 16.16% 19.50% 17.58% 13.82% -
Total Cost 46,936 31,763 32,524 36,327 30,409 32,089 21,493 13.88%
-
Net Worth 66,317 59,742 58,579 56,699 49,251 45,465 39,345 9.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,317 59,742 58,579 56,699 49,251 45,465 39,345 9.08%
NOSH 243,367 248,205 247,589 247,270 247,370 248,444 248,392 -0.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.51% 13.00% 17.47% 20.12% 14.77% 14.84% 20.56% -
ROE 14.17% 8.10% 11.75% 16.14% 10.70% 12.30% 14.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.10 14.71 15.92 18.39 14.42 15.17 10.89 13.33%
EPS 3.86 1.95 2.78 3.70 2.13 2.25 2.24 9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2407 0.2366 0.2293 0.1991 0.183 0.1584 9.45%
Adjusted Per Share Value based on latest NOSH - 248,347
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.33 7.36 7.94 9.17 7.19 7.60 5.46 12.92%
EPS 1.89 0.98 1.39 1.84 1.06 1.13 1.12 9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1204 0.1181 0.1143 0.0993 0.0917 0.0793 9.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.33 0.26 0.39 0.25 0.20 0.27 0.15 -
P/RPS 1.43 1.77 2.45 1.36 1.39 1.78 1.38 0.59%
P/EPS 8.55 13.33 14.03 6.76 9.39 12.00 6.70 4.14%
EY 11.70 7.50 7.13 14.80 10.65 8.33 14.93 -3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.08 1.65 1.09 1.00 1.48 0.95 4.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 24/11/10 24/11/09 25/11/08 20/11/07 21/11/06 -
Price 0.32 0.30 0.37 0.32 0.18 0.24 0.20 -
P/RPS 1.39 2.04 2.32 1.74 1.25 1.58 1.84 -4.56%
P/EPS 8.29 15.38 13.31 8.65 8.45 10.67 8.93 -1.23%
EY 12.06 6.50 7.51 11.56 11.83 9.38 11.20 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 1.56 1.40 0.90 1.31 1.26 -1.22%

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