[WILLOW] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
02-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.83%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 52,994 59,962 56,178 51,554 42,045 35,893 35,207 7.04%
PBT 10,130 14,306 12,206 9,461 9,327 6,330 -270 -
Tax -1,982 -2,441 -2,227 -1,456 -1,489 -1,214 -1,002 12.03%
NP 8,148 11,865 9,979 8,005 7,838 5,116 -1,272 -
-
NP to SH 8,182 11,865 9,979 8,005 7,838 5,116 -1,272 -
-
Tax Rate 19.57% 17.06% 18.25% 15.39% 15.96% 19.18% - -
Total Cost 44,846 48,097 46,199 43,549 34,207 30,777 36,479 3.49%
-
Net Worth 62,461 61,542 55,049 48,861 43,431 35,076 29,653 13.21%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 7,390 7,425 4,985 4,975 2,491 - - -
Div Payout % 90.33% 62.58% 49.96% 62.15% 31.78% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 62,461 61,542 55,049 48,861 43,431 35,076 29,653 13.21%
NOSH 247,272 247,555 248,083 246,279 248,461 247,540 244,666 0.17%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.38% 19.79% 17.76% 15.53% 18.64% 14.25% -3.61% -
ROE 13.10% 19.28% 18.13% 16.38% 18.05% 14.59% -4.29% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 21.43 24.22 22.64 20.93 16.92 14.50 14.39 6.85%
EPS 3.31 4.79 4.02 3.25 3.15 2.07 -0.52 -
DPS 3.00 3.00 2.00 2.00 1.00 0.00 0.00 -
NAPS 0.2526 0.2486 0.2219 0.1984 0.1748 0.1417 0.1212 13.01%
Adjusted Per Share Value based on latest NOSH - 246,279
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.68 12.09 11.33 10.39 8.48 7.24 7.10 7.03%
EPS 1.65 2.39 2.01 1.61 1.58 1.03 -0.26 -
DPS 1.49 1.50 1.01 1.00 0.50 0.00 0.00 -
NAPS 0.1259 0.1241 0.111 0.0985 0.0876 0.0707 0.0598 13.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.365 0.38 0.19 0.22 0.25 0.16 0.10 -
P/RPS 1.70 1.57 0.84 1.05 1.48 1.10 0.69 16.20%
P/EPS 11.03 7.93 4.72 6.77 7.92 7.74 -19.23 -
EY 9.07 12.61 21.17 14.77 12.62 12.92 -5.20 -
DY 8.22 7.89 10.53 9.09 4.00 0.00 0.00 -
P/NAPS 1.44 1.53 0.86 1.11 1.43 1.13 0.83 9.61%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 26/05/10 26/05/09 02/05/08 22/05/07 24/05/06 18/05/05 -
Price 0.37 0.38 0.22 0.21 0.27 0.14 0.09 -
P/RPS 1.73 1.57 0.97 1.00 1.60 0.97 0.63 18.32%
P/EPS 11.18 7.93 5.47 6.46 8.56 6.77 -17.31 -
EY 8.94 12.61 18.28 15.48 11.68 14.76 -5.78 -
DY 8.11 7.89 9.09 9.52 3.70 0.00 0.00 -
P/NAPS 1.46 1.53 0.99 1.06 1.54 0.99 0.74 11.98%

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