[WILLOW] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -236.66%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 51,937 39,445 36,359 33,562 28,716 28,705 28,210 10.70%
PBT 9,713 9,490 5,674 -1,458 -1,771 1,906 2,683 23.90%
Tax -1,475 -1,435 -1,333 -801 -572 -572 -780 11.19%
NP 8,238 8,055 4,341 -2,259 -2,343 1,334 1,903 27.64%
-
NP to SH 8,238 8,055 4,341 -2,259 -2,343 1,334 1,903 27.64%
-
Tax Rate 15.19% 15.12% 23.49% - - 30.01% 29.07% -
Total Cost 43,699 31,390 32,018 35,821 31,059 27,371 26,307 8.82%
-
Net Worth 48,196 41,786 33,611 29,640 28,863 27,853 17,108 18.83%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,955 2,478 - - - - - -
Div Payout % 60.16% 30.77% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 48,196 41,786 33,611 29,640 28,863 27,853 17,108 18.83%
NOSH 247,794 247,846 248,057 248,241 249,255 230,000 186,568 4.84%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.86% 20.42% 11.94% -6.73% -8.16% 4.65% 6.75% -
ROE 17.09% 19.28% 12.92% -7.62% -8.12% 4.79% 11.12% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.96 15.92 14.66 13.52 11.52 12.48 15.12 5.59%
EPS 3.32 3.25 1.75 -0.91 -0.94 0.58 1.02 21.72%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1686 0.1355 0.1194 0.1158 0.1211 0.0917 13.34%
Adjusted Per Share Value based on latest NOSH - 247,968
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.47 7.95 7.33 6.77 5.79 5.79 5.69 10.69%
EPS 1.66 1.62 0.88 -0.46 -0.47 0.27 0.38 27.84%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0842 0.0678 0.0598 0.0582 0.0562 0.0345 18.83%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.23 0.20 0.12 0.14 0.29 0.17 0.00 -
P/RPS 1.10 1.26 0.82 1.04 2.52 1.36 0.00 -
P/EPS 6.92 6.15 6.86 -15.38 -30.85 29.31 0.00 -
EY 14.45 16.25 14.58 -6.50 -3.24 3.41 0.00 -
DY 8.70 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 0.89 1.17 2.50 1.40 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 14/02/07 27/02/06 24/02/05 26/02/04 25/02/03 24/04/02 -
Price 0.19 0.25 0.14 0.12 0.28 0.18 0.00 -
P/RPS 0.91 1.57 0.96 0.89 2.43 1.44 0.00 -
P/EPS 5.72 7.69 8.00 -13.19 -29.79 31.03 0.00 -
EY 17.50 13.00 12.50 -7.58 -3.36 3.22 0.00 -
DY 10.53 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.48 1.03 1.01 2.42 1.49 0.00 -

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