[WILLOW] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.34%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 21,761 16,997 11,997 13,472 15,511 10,490 10,873 12.24%
PBT 4,359 2,744 1,251 2,684 3,542 1,294 1,546 18.83%
Tax -748 -531 -187 -456 -565 -235 -254 19.70%
NP 3,611 2,213 1,064 2,228 2,977 1,059 1,292 18.66%
-
NP to SH 3,583 2,240 1,088 2,228 2,977 1,059 1,292 18.51%
-
Tax Rate 17.16% 19.35% 14.95% 16.99% 15.95% 18.16% 16.43% -
Total Cost 18,150 14,784 10,933 11,244 12,534 9,431 9,581 11.22%
-
Net Worth 75,779 64,399 62,461 61,542 55,049 48,861 43,431 9.71%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 75,779 64,399 62,461 61,542 55,049 48,861 43,431 9.71%
NOSH 243,741 243,478 247,272 247,555 248,083 246,279 248,461 -0.31%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.59% 13.02% 8.87% 16.54% 19.19% 10.10% 11.88% -
ROE 4.73% 3.48% 1.74% 3.62% 5.41% 2.17% 2.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.93 6.98 4.85 5.44 6.25 4.26 4.38 12.59%
EPS 1.47 0.92 0.44 0.90 1.20 0.43 0.52 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3109 0.2645 0.2526 0.2486 0.2219 0.1984 0.1748 10.06%
Adjusted Per Share Value based on latest NOSH - 247,555
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.39 3.43 2.42 2.72 3.13 2.11 2.19 12.27%
EPS 0.72 0.45 0.22 0.45 0.60 0.21 0.26 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1298 0.1259 0.1241 0.111 0.0985 0.0876 9.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.39 0.31 0.365 0.38 0.19 0.22 0.25 -
P/RPS 4.37 4.44 7.52 6.98 3.04 5.17 5.71 -4.35%
P/EPS 26.53 33.70 82.95 42.22 15.83 51.16 48.08 -9.42%
EY 3.77 2.97 1.21 2.37 6.32 1.95 2.08 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.44 1.53 0.86 1.11 1.43 -2.21%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 23/05/12 30/05/11 26/05/10 26/05/09 02/05/08 22/05/07 -
Price 0.585 0.34 0.37 0.38 0.22 0.21 0.27 -
P/RPS 6.55 4.87 7.63 6.98 3.52 4.93 6.17 1.00%
P/EPS 39.80 36.96 84.09 42.22 18.33 48.84 51.92 -4.33%
EY 2.51 2.71 1.19 2.37 5.45 2.05 1.93 4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.29 1.46 1.53 0.99 1.06 1.54 3.37%

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