[WILLOW] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.4%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 52,542 55,312 53,888 62,001 60,634 62,508 62,044 -10.48%
PBT 11,089 11,906 10,736 15,164 14,549 14,820 14,168 -15.05%
Tax -1,912 -2,046 -1,824 -2,550 -2,350 -2,532 -2,260 -10.53%
NP 9,177 9,860 8,912 12,614 12,198 12,288 11,908 -15.92%
-
NP to SH 9,177 9,860 8,912 12,614 12,198 12,288 11,908 -15.92%
-
Tax Rate 17.24% 17.18% 16.99% 16.82% 16.15% 17.09% 15.95% -
Total Cost 43,365 45,452 44,976 49,387 48,436 50,220 50,136 -9.21%
-
Net Worth 58,579 56,806 61,542 60,299 56,699 53,487 55,049 4.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 7,420 - - - -
Div Payout % - - - 58.82% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 58,579 56,806 61,542 60,299 56,699 53,487 55,049 4.22%
NOSH 247,589 247,738 247,555 247,333 247,270 247,741 248,083 -0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 17.47% 17.83% 16.54% 20.34% 20.12% 19.66% 19.19% -
ROE 15.67% 17.36% 14.48% 20.92% 21.51% 22.97% 21.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.22 22.33 21.77 25.07 24.52 25.23 25.01 -10.36%
EPS 3.71 3.98 3.60 5.10 4.93 4.96 4.80 -15.76%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.2366 0.2293 0.2486 0.2438 0.2293 0.2159 0.2219 4.36%
Adjusted Per Share Value based on latest NOSH - 247,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.59 11.15 10.86 12.50 12.22 12.60 12.51 -10.50%
EPS 1.85 1.99 1.80 2.54 2.46 2.48 2.40 -15.91%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.1181 0.1145 0.1241 0.1216 0.1143 0.1078 0.111 4.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.39 0.35 0.38 0.35 0.25 0.25 0.19 -
P/RPS 1.84 1.57 1.75 1.40 1.02 0.99 0.76 80.20%
P/EPS 10.52 8.79 10.56 6.86 5.07 5.04 3.96 91.70%
EY 9.50 11.37 9.47 14.57 19.73 19.84 25.26 -47.86%
DY 0.00 0.00 0.00 8.57 0.00 0.00 0.00 -
P/NAPS 1.65 1.53 1.53 1.44 1.09 1.16 0.86 54.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 -
Price 0.37 0.34 0.38 0.34 0.32 0.25 0.22 -
P/RPS 1.74 1.52 1.75 1.36 1.30 0.99 0.88 57.46%
P/EPS 9.98 8.54 10.56 6.67 6.49 5.04 4.58 67.99%
EY 10.02 11.71 9.47 15.00 15.42 19.84 21.82 -40.45%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 1.56 1.48 1.53 1.39 1.40 1.16 0.99 35.37%

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