[WILLOW] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.08%
YoY- 292.16%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,076 32,506 33,096 36,359 34,569 34,686 34,960 2.11%
PBT 8,608 7,392 6,836 5,674 5,094 4,138 4,208 61.07%
Tax -1,189 -1,004 -796 -1,333 -1,322 -1,110 -1,272 -4.39%
NP 7,418 6,388 6,040 4,341 3,772 3,028 2,936 85.39%
-
NP to SH 7,418 6,388 6,040 4,341 3,772 3,028 2,936 85.39%
-
Tax Rate 13.81% 13.58% 11.64% 23.49% 25.95% 26.82% 30.23% -
Total Cost 28,657 26,118 27,056 32,018 30,797 31,658 32,024 -7.13%
-
Net Worth 39,345 36,990 35,076 33,611 31,540 30,428 29,653 20.72%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 39,345 36,990 35,076 33,611 31,540 30,428 29,653 20.72%
NOSH 248,392 247,596 247,540 248,057 248,157 248,196 244,666 1.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.56% 19.65% 18.25% 11.94% 10.91% 8.73% 8.40% -
ROE 18.86% 17.27% 17.22% 12.92% 11.96% 9.95% 9.90% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.52 13.13 13.37 14.66 13.93 13.98 14.29 1.06%
EPS 2.99 2.58 2.44 1.75 1.52 1.22 1.20 83.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1494 0.1417 0.1355 0.1271 0.1226 0.1212 19.51%
Adjusted Per Share Value based on latest NOSH - 247,868
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.27 6.55 6.67 7.33 6.97 6.99 7.05 2.06%
EPS 1.50 1.29 1.22 0.88 0.76 0.61 0.59 86.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0746 0.0707 0.0678 0.0636 0.0613 0.0598 20.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.15 0.17 0.16 0.12 0.13 0.15 0.10 -
P/RPS 1.03 1.29 1.20 0.82 0.93 1.07 0.70 29.33%
P/EPS 5.02 6.59 6.56 6.86 8.55 12.30 8.33 -28.63%
EY 19.91 15.18 15.25 14.58 11.69 8.13 12.00 40.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.14 1.13 0.89 1.02 1.22 0.83 9.41%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 22/08/06 24/05/06 27/02/06 17/11/05 25/08/05 18/05/05 -
Price 0.20 0.16 0.14 0.14 0.12 0.14 0.09 -
P/RPS 1.38 1.22 1.05 0.96 0.86 1.00 0.63 68.58%
P/EPS 6.70 6.20 5.74 8.00 7.89 11.48 7.50 -7.23%
EY 14.93 16.13 17.43 12.50 12.67 8.71 13.33 7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.07 0.99 1.03 0.94 1.14 0.74 42.54%

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