[WILLOW] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -2.71%
YoY- 53.21%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 59,962 56,178 51,554 42,045 35,893 35,207 30,283 12.05%
PBT 14,306 12,206 9,461 9,327 6,330 -270 -828 -
Tax -2,441 -2,227 -1,456 -1,489 -1,214 -1,002 -631 25.27%
NP 11,865 9,979 8,005 7,838 5,116 -1,272 -1,459 -
-
NP to SH 11,865 9,979 8,005 7,838 5,116 -1,272 -1,459 -
-
Tax Rate 17.06% 18.25% 15.39% 15.96% 19.18% - - -
Total Cost 48,097 46,199 43,549 34,207 30,777 36,479 31,742 7.16%
-
Net Worth 61,542 55,049 48,861 43,431 35,076 29,653 29,307 13.15%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,425 4,985 4,975 2,491 - - - -
Div Payout % 62.58% 49.96% 62.15% 31.78% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 61,542 55,049 48,861 43,431 35,076 29,653 29,307 13.15%
NOSH 247,555 248,083 246,279 248,461 247,540 244,666 251,999 -0.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 19.79% 17.76% 15.53% 18.64% 14.25% -3.61% -4.82% -
ROE 19.28% 18.13% 16.38% 18.05% 14.59% -4.29% -4.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 24.22 22.64 20.93 16.92 14.50 14.39 12.02 12.37%
EPS 4.79 4.02 3.25 3.15 2.07 -0.52 -0.58 -
DPS 3.00 2.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2219 0.1984 0.1748 0.1417 0.1212 0.1163 13.49%
Adjusted Per Share Value based on latest NOSH - 248,461
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.09 11.33 10.39 8.48 7.24 7.10 6.11 12.04%
EPS 2.39 2.01 1.61 1.58 1.03 -0.26 -0.29 -
DPS 1.50 1.01 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.1241 0.111 0.0985 0.0876 0.0707 0.0598 0.0591 13.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.38 0.19 0.22 0.25 0.16 0.10 0.23 -
P/RPS 1.57 0.84 1.05 1.48 1.10 0.69 1.91 -3.21%
P/EPS 7.93 4.72 6.77 7.92 7.74 -19.23 -39.73 -
EY 12.61 21.17 14.77 12.62 12.92 -5.20 -2.52 -
DY 7.89 10.53 9.09 4.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.86 1.11 1.43 1.13 0.83 1.98 -4.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 02/05/08 22/05/07 24/05/06 18/05/05 27/05/04 -
Price 0.38 0.22 0.21 0.27 0.14 0.09 0.18 -
P/RPS 1.57 0.97 1.00 1.60 0.97 0.63 1.50 0.76%
P/EPS 7.93 5.47 6.46 8.56 6.77 -17.31 -31.09 -
EY 12.61 18.28 15.48 11.68 14.76 -5.78 -3.22 -
DY 7.89 9.09 9.52 3.70 0.00 0.00 0.00 -
P/NAPS 1.53 0.99 1.06 1.54 0.99 0.74 1.55 -0.21%

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