[WILLOW] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 23.16%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 15,652 15,063 16,525 15,479 14,258 12,389 10,432 6.99%
PBT 4,298 3,247 4,252 3,414 2,931 3,033 1,853 15.04%
Tax -662 -818 -787 -622 -283 -542 -341 11.68%
NP 3,636 2,429 3,465 2,792 2,648 2,491 1,512 15.73%
-
NP to SH 3,667 2,439 3,465 2,792 2,648 2,491 1,512 15.90%
-
Tax Rate 15.40% 25.19% 18.51% 18.22% 9.66% 17.87% 18.40% -
Total Cost 12,016 12,634 13,060 12,687 11,610 9,898 8,920 5.08%
-
Net Worth 62,120 61,246 60,340 52,374 48,234 41,998 33,586 10.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,071 7,390 7,425 4,985 4,975 2,491 - -
Div Payout % 165.56% 303.03% 214.29% 178.57% 187.89% 100.00% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 62,120 61,246 60,340 52,374 48,234 41,998 33,586 10.78%
NOSH 242,847 246,363 247,500 249,285 248,761 249,100 247,868 -0.34%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 23.23% 16.13% 20.97% 18.04% 18.57% 20.11% 14.49% -
ROE 5.90% 3.98% 5.74% 5.33% 5.49% 5.93% 4.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.45 6.11 6.68 6.21 5.73 4.97 4.21 7.36%
EPS 1.51 0.99 1.40 1.12 1.07 1.00 0.61 16.29%
DPS 2.50 3.00 3.00 2.00 2.00 1.00 0.00 -
NAPS 0.2558 0.2486 0.2438 0.2101 0.1939 0.1686 0.1355 11.16%
Adjusted Per Share Value based on latest NOSH - 249,285
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.16 3.04 3.33 3.12 2.87 2.50 2.10 7.04%
EPS 0.74 0.49 0.70 0.56 0.53 0.50 0.30 16.23%
DPS 1.22 1.49 1.50 1.01 1.00 0.50 0.00 -
NAPS 0.1252 0.1235 0.1217 0.1056 0.0972 0.0847 0.0677 10.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.30 0.40 0.35 0.23 0.23 0.20 0.12 -
P/RPS 4.65 6.54 5.24 3.70 4.01 4.02 2.85 8.49%
P/EPS 19.87 40.40 25.00 20.54 21.61 20.00 19.67 0.16%
EY 5.03 2.48 4.00 4.87 4.63 5.00 5.08 -0.16%
DY 8.33 7.50 8.57 8.70 8.70 5.00 0.00 -
P/NAPS 1.17 1.61 1.44 1.09 1.19 1.19 0.89 4.66%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 24/02/10 24/02/09 26/02/08 14/02/07 27/02/06 -
Price 0.31 0.36 0.34 0.20 0.19 0.25 0.14 -
P/RPS 4.81 5.89 5.09 3.22 3.31 5.03 3.33 6.31%
P/EPS 20.53 36.36 24.29 17.86 17.85 25.00 22.95 -1.83%
EY 4.87 2.75 4.12 5.60 5.60 4.00 4.36 1.85%
DY 8.06 8.33 8.82 10.00 10.53 4.00 0.00 -
P/NAPS 1.21 1.45 1.39 0.95 0.98 1.48 1.03 2.71%

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