[WILLOW] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.79%
YoY- 24.66%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 57,160 52,994 59,962 56,178 51,554 42,045 35,893 8.05%
PBT 11,673 10,130 14,306 12,206 9,461 9,327 6,330 10.72%
Tax -2,143 -1,982 -2,441 -2,227 -1,456 -1,489 -1,214 9.92%
NP 9,530 8,148 11,865 9,979 8,005 7,838 5,116 10.91%
-
NP to SH 9,659 8,182 11,865 9,979 8,005 7,838 5,116 11.16%
-
Tax Rate 18.36% 19.57% 17.06% 18.25% 15.39% 15.96% 19.18% -
Total Cost 47,630 44,846 48,097 46,199 43,549 34,207 30,777 7.54%
-
Net Worth 64,399 62,461 61,542 55,049 48,861 43,431 35,076 10.64%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 6,071 7,390 7,425 4,985 4,975 2,491 - -
Div Payout % 62.86% 90.33% 62.58% 49.96% 62.15% 31.78% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 64,399 62,461 61,542 55,049 48,861 43,431 35,076 10.64%
NOSH 243,478 247,272 247,555 248,083 246,279 248,461 247,540 -0.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 16.67% 15.38% 19.79% 17.76% 15.53% 18.64% 14.25% -
ROE 15.00% 13.10% 19.28% 18.13% 16.38% 18.05% 14.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 23.48 21.43 24.22 22.64 20.93 16.92 14.50 8.35%
EPS 3.97 3.31 4.79 4.02 3.25 3.15 2.07 11.45%
DPS 2.49 3.00 3.00 2.00 2.00 1.00 0.00 -
NAPS 0.2645 0.2526 0.2486 0.2219 0.1984 0.1748 0.1417 10.95%
Adjusted Per Share Value based on latest NOSH - 248,083
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.52 10.68 12.09 11.33 10.39 8.48 7.24 8.04%
EPS 1.95 1.65 2.39 2.01 1.61 1.58 1.03 11.21%
DPS 1.22 1.49 1.50 1.01 1.00 0.50 0.00 -
NAPS 0.1298 0.1259 0.1241 0.111 0.0985 0.0876 0.0707 10.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.365 0.38 0.19 0.22 0.25 0.16 -
P/RPS 1.32 1.70 1.57 0.84 1.05 1.48 1.10 3.08%
P/EPS 7.81 11.03 7.93 4.72 6.77 7.92 7.74 0.15%
EY 12.80 9.07 12.61 21.17 14.77 12.62 12.92 -0.15%
DY 8.04 8.22 7.89 10.53 9.09 4.00 0.00 -
P/NAPS 1.17 1.44 1.53 0.86 1.11 1.43 1.13 0.58%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 30/05/11 26/05/10 26/05/09 02/05/08 22/05/07 24/05/06 -
Price 0.34 0.37 0.38 0.22 0.21 0.27 0.14 -
P/RPS 1.45 1.73 1.57 0.97 1.00 1.60 0.97 6.92%
P/EPS 8.57 11.18 7.93 5.47 6.46 8.56 6.77 4.00%
EY 11.67 8.94 12.61 18.28 15.48 11.68 14.76 -3.83%
DY 7.33 8.11 7.89 9.09 9.52 3.70 0.00 -
P/NAPS 1.29 1.46 1.53 0.99 1.06 1.54 0.99 4.50%

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