[WILLOW] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.77%
YoY- 85.56%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 62,001 51,157 51,937 39,445 36,359 33,562 28,716 13.67%
PBT 15,164 9,959 9,713 9,490 5,674 -1,458 -1,771 -
Tax -2,550 -1,898 -1,475 -1,435 -1,333 -801 -572 28.26%
NP 12,614 8,061 8,238 8,055 4,341 -2,259 -2,343 -
-
NP to SH 12,614 8,061 8,238 8,055 4,341 -2,259 -2,343 -
-
Tax Rate 16.82% 19.06% 15.19% 15.12% 23.49% - - -
Total Cost 49,387 43,096 43,699 31,390 32,018 35,821 31,059 8.02%
-
Net Worth 60,299 52,111 48,196 41,786 33,611 29,640 28,863 13.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,420 4,960 4,955 2,478 - - - -
Div Payout % 58.82% 61.54% 60.16% 30.77% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 60,299 52,111 48,196 41,786 33,611 29,640 28,863 13.05%
NOSH 247,333 248,030 247,794 247,846 248,057 248,241 249,255 -0.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.34% 15.76% 15.86% 20.42% 11.94% -6.73% -8.16% -
ROE 20.92% 15.47% 17.09% 19.28% 12.92% -7.62% -8.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.07 20.63 20.96 15.92 14.66 13.52 11.52 13.82%
EPS 5.10 3.25 3.32 3.25 1.75 -0.91 -0.94 -
DPS 3.00 2.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.2438 0.2101 0.1945 0.1686 0.1355 0.1194 0.1158 13.19%
Adjusted Per Share Value based on latest NOSH - 249,100
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.50 10.31 10.47 7.95 7.33 6.77 5.79 13.67%
EPS 2.54 1.63 1.66 1.62 0.88 -0.46 -0.47 -
DPS 1.50 1.00 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.1216 0.1051 0.0972 0.0842 0.0678 0.0598 0.0582 13.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.35 0.23 0.23 0.20 0.12 0.14 0.29 -
P/RPS 1.40 1.12 1.10 1.26 0.82 1.04 2.52 -9.32%
P/EPS 6.86 7.08 6.92 6.15 6.86 -15.38 -30.85 -
EY 14.57 14.13 14.45 16.25 14.58 -6.50 -3.24 -
DY 8.57 8.70 8.70 5.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.09 1.18 1.19 0.89 1.17 2.50 -8.77%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 26/02/08 14/02/07 27/02/06 24/02/05 26/02/04 -
Price 0.34 0.20 0.19 0.25 0.14 0.12 0.28 -
P/RPS 1.36 0.97 0.91 1.57 0.96 0.89 2.43 -9.21%
P/EPS 6.67 6.15 5.72 7.69 8.00 -13.19 -29.79 -
EY 15.00 16.25 17.50 13.00 12.50 -7.58 -3.36 -
DY 8.82 10.00 10.53 4.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.95 0.98 1.48 1.03 1.01 2.42 -8.81%

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