[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 47.37%
YoY- 2.27%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 35,678 22,675 10,490 51,937 37,679 24,197 10,873 120.34%
PBT 6,545 3,675 1,294 9,713 6,782 4,482 1,546 161.01%
Tax -1,276 -673 -235 -1,475 -1,192 -723 -254 192.46%
NP 5,269 3,002 1,059 8,238 5,590 3,759 1,292 154.60%
-
NP to SH 5,269 3,002 1,059 8,238 5,590 3,759 1,292 154.60%
-
Tax Rate 19.50% 18.31% 18.16% 15.19% 17.58% 16.13% 16.43% -
Total Cost 30,409 19,673 9,431 43,699 32,089 20,438 9,581 115.51%
-
Net Worth 49,251 46,915 48,861 48,196 45,465 42,931 43,431 8.72%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,955 - - - -
Div Payout % - - - 60.16% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,251 46,915 48,861 48,196 45,465 42,931 43,431 8.72%
NOSH 247,370 248,099 246,279 247,794 248,444 247,302 248,461 -0.29%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.77% 13.24% 10.10% 15.86% 14.84% 15.53% 11.88% -
ROE 10.70% 6.40% 2.17% 17.09% 12.30% 8.76% 2.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.42 9.14 4.26 20.96 15.17 9.78 4.38 120.82%
EPS 2.13 1.21 0.43 3.32 2.25 1.52 0.52 155.34%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1891 0.1984 0.1945 0.183 0.1736 0.1748 9.03%
Adjusted Per Share Value based on latest NOSH - 248,761
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.19 4.57 2.11 10.47 7.60 4.88 2.19 120.41%
EPS 1.06 0.61 0.21 1.66 1.13 0.76 0.26 154.55%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.0993 0.0946 0.0985 0.0972 0.0917 0.0866 0.0876 8.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.20 0.21 0.22 0.23 0.27 0.30 0.25 -
P/RPS 1.39 2.30 5.17 1.10 1.78 3.07 5.71 -60.91%
P/EPS 9.39 17.36 51.16 6.92 12.00 19.74 48.08 -66.23%
EY 10.65 5.76 1.95 14.45 8.33 5.07 2.08 196.18%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.11 1.18 1.48 1.73 1.43 -21.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 28/08/08 02/05/08 26/02/08 20/11/07 22/08/07 22/05/07 -
Price 0.18 0.23 0.21 0.19 0.24 0.29 0.27 -
P/RPS 1.25 2.52 4.93 0.91 1.58 2.96 6.17 -65.40%
P/EPS 8.45 19.01 48.84 5.72 10.67 19.08 51.92 -70.09%
EY 11.83 5.26 2.05 17.50 9.38 5.24 1.93 233.82%
DY 0.00 0.00 0.00 10.53 0.00 0.00 0.00 -
P/NAPS 0.90 1.22 1.06 0.98 1.31 1.67 1.54 -30.03%

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