[WILLOW] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 162.92%
YoY- 210.9%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 49,936 50,068 37,489 34,906 33,952 26,985 28,131 10.02%
PBT 9,475 9,815 8,310 2,453 -340 -1,124 2,367 25.98%
Tax -1,558 -1,734 -1,233 -1,212 -779 -583 -422 24.29%
NP 7,917 8,081 7,077 1,241 -1,119 -1,707 1,945 26.33%
-
NP to SH 7,917 8,081 7,077 1,241 -1,119 -1,707 1,945 26.33%
-
Tax Rate 16.44% 17.67% 14.84% 49.41% - - 17.83% -
Total Cost 42,019 41,987 30,412 33,665 35,071 28,692 26,186 8.19%
-
Net Worth 49,599 45,280 39,121 31,511 28,711 28,709 29,036 9.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,975 2,491 - - - - - -
Div Payout % 62.84% 30.83% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 49,599 45,280 39,121 31,511 28,711 28,709 29,036 9.32%
NOSH 249,120 247,432 246,979 247,924 247,727 247,500 245,652 0.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.85% 16.14% 18.88% 3.56% -3.30% -6.33% 6.91% -
ROE 15.96% 17.85% 18.09% 3.94% -3.90% -5.95% 6.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 20.04 20.24 15.18 14.08 13.71 10.90 11.45 9.76%
EPS 3.18 3.27 2.87 0.50 -0.45 -0.69 0.79 26.09%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.183 0.1584 0.1271 0.1159 0.116 0.1182 9.07%
Adjusted Per Share Value based on latest NOSH - 247,924
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.07 10.09 7.56 7.04 6.85 5.44 5.67 10.03%
EPS 1.60 1.63 1.43 0.25 -0.23 -0.34 0.39 26.49%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.0913 0.0789 0.0635 0.0579 0.0579 0.0585 9.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.20 0.27 0.15 0.13 0.14 0.32 0.19 -
P/RPS 1.00 1.33 0.99 0.92 1.02 2.93 1.66 -8.09%
P/EPS 6.29 8.27 5.23 25.97 -30.99 -46.40 24.00 -19.98%
EY 15.89 12.10 19.10 3.85 -3.23 -2.16 4.17 24.95%
DY 10.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.48 0.95 1.02 1.21 2.76 1.61 -7.62%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 20/11/07 21/11/06 17/11/05 25/11/04 20/11/03 18/11/02 -
Price 0.18 0.24 0.20 0.12 0.14 0.27 0.18 -
P/RPS 0.90 1.19 1.32 0.85 1.02 2.48 1.57 -8.84%
P/EPS 5.66 7.35 6.98 23.97 -30.99 -39.15 22.73 -20.66%
EY 17.66 13.61 14.33 4.17 -3.23 -2.55 4.40 26.03%
DY 11.11 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.31 1.26 0.94 1.21 2.33 1.52 -8.35%

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