[WILLOW] QoQ Cumulative 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- 37.87%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 39,407 27,656 13,472 62,001 45,476 31,254 15,511 86.08%
PBT 8,317 5,953 2,684 15,164 10,912 7,410 3,542 76.57%
Tax -1,434 -1,023 -456 -2,550 -1,763 -1,266 -565 85.96%
NP 6,883 4,930 2,228 12,614 9,149 6,144 2,977 74.76%
-
NP to SH 6,883 4,930 2,228 12,614 9,149 6,144 2,977 74.76%
-
Tax Rate 17.24% 17.18% 16.99% 16.82% 16.16% 17.09% 15.95% -
Total Cost 32,524 22,726 11,244 49,387 36,327 25,110 12,534 88.72%
-
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 11.75% 8.68% 3.62% 20.92% 16.14% 11.49% 5.41% -
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 15.92 11.16 5.44 25.07 18.39 12.62 6.25 86.40%
EPS 2.78 1.99 0.90 5.10 3.70 2.48 1.20 74.99%
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 7.94 5.58 2.72 12.50 9.17 6.30 3.13 85.89%
EPS 1.39 0.99 0.45 2.54 1.84 1.24 0.60 74.99%
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 2.45 3.14 6.98 1.40 1.36 1.98 3.04 -13.38%
P/EPS 14.03 17.59 42.22 6.86 6.76 10.08 15.83 -7.72%
EY 7.13 5.69 2.37 14.57 14.80 9.92 6.32 8.36%
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 2.32 3.05 6.98 1.36 1.74 1.98 3.52 -24.24%
P/EPS 13.31 17.09 42.22 6.67 8.65 10.08 18.33 -19.19%
EY 7.51 5.85 2.37 15.00 11.56 9.92 5.45 23.80%
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