[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -88.33%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 52,160 36,508 24,530 11,997 54,470 39,407 27,656 52.47%
PBT 10,180 5,882 3,083 1,251 11,564 8,317 5,953 42.86%
Tax -1,799 -1,137 -593 -187 -2,252 -1,434 -1,023 45.54%
NP 8,381 4,745 2,490 1,064 9,312 6,883 4,930 42.30%
-
NP to SH 8,507 4,840 2,545 1,088 9,322 6,883 4,930 43.72%
-
Tax Rate 17.67% 19.33% 19.23% 14.95% 19.47% 17.24% 17.18% -
Total Cost 43,779 31,763 22,040 10,933 45,158 32,524 22,726 54.63%
-
Net Worth 62,352 59,742 57,711 62,461 61,470 58,579 56,806 6.38%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,093 - - - 7,418 - - -
Div Payout % 71.63% - - - 79.58% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,352 59,742 57,711 62,461 61,470 58,579 56,806 6.38%
NOSH 243,753 248,205 249,509 247,272 247,267 247,589 247,738 -1.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.07% 13.00% 10.15% 8.87% 17.10% 17.47% 17.83% -
ROE 13.64% 8.10% 4.41% 1.74% 15.16% 11.75% 8.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.40 14.71 9.83 4.85 22.03 15.92 11.16 54.16%
EPS 3.49 1.95 1.02 0.44 3.77 2.78 1.99 45.27%
DPS 2.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.2558 0.2407 0.2313 0.2526 0.2486 0.2366 0.2293 7.54%
Adjusted Per Share Value based on latest NOSH - 247,272
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.52 7.36 4.95 2.42 10.98 7.94 5.58 52.43%
EPS 1.72 0.98 0.51 0.22 1.88 1.39 0.99 44.37%
DPS 1.23 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.1257 0.1204 0.1164 0.1259 0.1239 0.1181 0.1145 6.40%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.30 0.26 0.30 0.365 0.40 0.39 0.35 -
P/RPS 1.40 1.77 3.05 7.52 1.82 2.45 3.14 -41.55%
P/EPS 8.60 13.33 29.41 82.95 10.61 14.03 17.59 -37.85%
EY 11.63 7.50 3.40 1.21 9.43 7.13 5.69 60.84%
DY 8.33 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 1.17 1.08 1.30 1.44 1.61 1.65 1.53 -16.33%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 23/11/11 23/08/11 30/05/11 24/02/11 24/11/10 25/08/10 -
Price 0.31 0.30 0.29 0.37 0.36 0.37 0.34 -
P/RPS 1.45 2.04 2.95 7.63 1.63 2.32 3.05 -39.00%
P/EPS 8.88 15.38 28.43 84.09 9.55 13.31 17.09 -35.29%
EY 11.26 6.50 3.52 1.19 10.47 7.51 5.85 54.55%
DY 8.06 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 1.21 1.25 1.25 1.46 1.45 1.56 1.48 -12.53%

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