[WILLOW] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 39.61%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 24,530 11,997 54,470 39,407 27,656 13,472 62,001 -46.19%
PBT 3,083 1,251 11,564 8,317 5,953 2,684 15,164 -65.52%
Tax -593 -187 -2,252 -1,434 -1,023 -456 -2,550 -62.28%
NP 2,490 1,064 9,312 6,883 4,930 2,228 12,614 -66.19%
-
NP to SH 2,545 1,088 9,322 6,883 4,930 2,228 12,614 -65.70%
-
Tax Rate 19.23% 14.95% 19.47% 17.24% 17.18% 16.99% 16.82% -
Total Cost 22,040 10,933 45,158 32,524 22,726 11,244 49,387 -41.68%
-
Net Worth 57,711 62,461 61,470 58,579 56,806 61,542 60,299 -2.88%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 7,418 - - - 7,420 -
Div Payout % - - 79.58% - - - 58.82% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 57,711 62,461 61,470 58,579 56,806 61,542 60,299 -2.88%
NOSH 249,509 247,272 247,267 247,589 247,738 247,555 247,333 0.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.15% 8.87% 17.10% 17.47% 17.83% 16.54% 20.34% -
ROE 4.41% 1.74% 15.16% 11.75% 8.68% 3.62% 20.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.83 4.85 22.03 15.92 11.16 5.44 25.07 -46.52%
EPS 1.02 0.44 3.77 2.78 1.99 0.90 5.10 -65.90%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.2313 0.2526 0.2486 0.2366 0.2293 0.2486 0.2438 -3.45%
Adjusted Per Share Value based on latest NOSH - 247,215
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.95 2.42 10.98 7.94 5.58 2.72 12.50 -46.16%
EPS 0.51 0.22 1.88 1.39 0.99 0.45 2.54 -65.81%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.1164 0.1259 0.1239 0.1181 0.1145 0.1241 0.1216 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.30 0.365 0.40 0.39 0.35 0.38 0.35 -
P/RPS 3.05 7.52 1.82 2.45 3.14 6.98 1.40 68.29%
P/EPS 29.41 82.95 10.61 14.03 17.59 42.22 6.86 164.60%
EY 3.40 1.21 9.43 7.13 5.69 2.37 14.57 -62.19%
DY 0.00 0.00 7.50 0.00 0.00 0.00 8.57 -
P/NAPS 1.30 1.44 1.61 1.65 1.53 1.53 1.44 -6.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 24/02/11 24/11/10 25/08/10 26/05/10 24/02/10 -
Price 0.29 0.37 0.36 0.37 0.34 0.38 0.34 -
P/RPS 2.95 7.63 1.63 2.32 3.05 6.98 1.36 67.80%
P/EPS 28.43 84.09 9.55 13.31 17.09 42.22 6.67 163.58%
EY 3.52 1.19 10.47 7.51 5.85 2.37 15.00 -62.05%
DY 0.00 0.00 8.33 0.00 0.00 0.00 8.82 -
P/NAPS 1.25 1.46 1.45 1.56 1.48 1.53 1.39 -6.85%

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