[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 3.13%
YoY- 224.51%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 33,096 36,359 34,569 34,686 34,960 33,562 32,777 0.64%
PBT 6,836 5,674 5,094 4,138 4,208 -1,458 -120 -
Tax -796 -1,333 -1,322 -1,110 -1,272 -801 -774 1.88%
NP 6,040 4,341 3,772 3,028 2,936 -2,259 -894 -
-
NP to SH 6,040 4,341 3,772 3,028 2,936 -2,259 -894 -
-
Tax Rate 11.64% 23.49% 25.95% 26.82% 30.23% - - -
Total Cost 27,056 32,018 30,797 31,658 32,024 35,821 33,671 -13.58%
-
Net Worth 35,076 33,611 31,540 30,428 29,653 29,640 28,803 14.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 35,076 33,611 31,540 30,428 29,653 29,640 28,803 14.05%
NOSH 247,540 248,057 248,157 248,196 244,666 248,241 248,518 -0.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 18.25% 11.94% 10.91% 8.73% 8.40% -6.73% -2.73% -
ROE 17.22% 12.92% 11.96% 9.95% 9.90% -7.62% -3.11% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.37 14.66 13.93 13.98 14.29 13.52 13.19 0.90%
EPS 2.44 1.75 1.52 1.22 1.20 -0.91 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1355 0.1271 0.1226 0.1212 0.1194 0.1159 14.35%
Adjusted Per Share Value based on latest NOSH - 251,612
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.67 7.33 6.97 6.99 7.05 6.77 6.61 0.60%
EPS 1.22 0.88 0.76 0.61 0.59 -0.46 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0678 0.0636 0.0613 0.0598 0.0598 0.0581 13.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.12 0.13 0.15 0.10 0.14 0.14 -
P/RPS 1.20 0.82 0.93 1.07 0.70 1.04 1.06 8.62%
P/EPS 6.56 6.86 8.55 12.30 8.33 -15.38 -38.89 -
EY 15.25 14.58 11.69 8.13 12.00 -6.50 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 1.02 1.22 0.83 1.17 1.21 -4.46%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 27/02/06 17/11/05 25/08/05 18/05/05 24/02/05 25/11/04 -
Price 0.14 0.14 0.12 0.14 0.09 0.12 0.14 -
P/RPS 1.05 0.96 0.86 1.00 0.63 0.89 1.06 -0.63%
P/EPS 5.74 8.00 7.89 11.48 7.50 -13.19 -38.89 -
EY 17.43 12.50 12.67 8.71 13.33 -7.58 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 0.94 1.14 0.74 1.01 1.21 -12.53%

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