[WILLOW] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.38%
YoY- 63.0%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 16,851 12,533 14,183 15,743 12,185 13,324 7,979 13.25%
PBT 3,459 1,832 3,269 3,868 2,381 2,936 1,987 9.67%
Tax -488 -406 -567 -701 -438 -469 -303 8.25%
NP 2,971 1,426 2,702 3,167 1,943 2,467 1,684 9.91%
-
NP to SH 3,009 1,457 2,702 3,167 1,943 2,467 1,684 10.14%
-
Tax Rate 14.11% 22.16% 17.34% 18.12% 18.40% 15.97% 15.25% -
Total Cost 13,880 11,107 11,481 12,576 10,242 10,857 6,295 14.07%
-
Net Worth 62,048 58,104 56,841 53,418 47,105 43,259 36,998 8.99%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 62,048 58,104 56,841 53,418 47,105 43,259 36,998 8.99%
NOSH 242,661 251,206 247,889 247,421 249,102 249,191 247,647 -0.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.63% 11.38% 19.05% 20.12% 15.95% 18.52% 21.11% -
ROE 4.85% 2.51% 4.75% 5.93% 4.12% 5.70% 4.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.94 4.99 5.72 6.36 4.89 5.35 3.22 13.64%
EPS 1.24 0.58 1.09 1.28 0.78 0.99 0.68 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2313 0.2293 0.2159 0.1891 0.1736 0.1494 9.36%
Adjusted Per Share Value based on latest NOSH - 247,421
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.40 2.53 2.86 3.17 2.46 2.69 1.61 13.25%
EPS 0.61 0.29 0.54 0.64 0.39 0.50 0.34 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1171 0.1146 0.1077 0.095 0.0872 0.0746 8.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.29 0.30 0.35 0.25 0.21 0.30 0.17 -
P/RPS 4.18 6.01 6.12 3.93 4.29 5.61 5.28 -3.81%
P/EPS 23.39 51.72 32.11 19.53 26.92 30.30 25.00 -1.10%
EY 4.28 1.93 3.11 5.12 3.71 3.30 4.00 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.30 1.53 1.16 1.11 1.73 1.14 -0.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 23/08/11 25/08/10 25/08/09 28/08/08 22/08/07 22/08/06 -
Price 0.30 0.29 0.34 0.25 0.23 0.29 0.16 -
P/RPS 4.32 5.81 5.94 3.93 4.70 5.42 4.97 -2.30%
P/EPS 24.19 50.00 31.19 19.53 29.49 29.29 23.53 0.46%
EY 4.13 2.00 3.21 5.12 3.39 3.41 4.25 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 1.48 1.16 1.22 1.67 1.07 1.49%

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