[WILLOW] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 21.27%
YoY- -14.68%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 11,997 15,063 11,751 14,183 13,472 16,525 14,222 -10.73%
PBT 1,251 3,247 2,363 3,269 2,684 4,252 3,502 -49.68%
Tax -187 -818 -410 -567 -456 -787 -497 -47.91%
NP 1,064 2,429 1,953 2,702 2,228 3,465 3,005 -49.98%
-
NP to SH 1,088 2,439 1,953 2,702 2,228 3,465 3,005 -49.23%
-
Tax Rate 14.95% 25.19% 17.35% 17.34% 16.99% 18.51% 14.19% -
Total Cost 10,933 12,634 9,798 11,481 11,244 13,060 11,217 -1.69%
-
Net Worth 62,461 61,246 58,491 56,841 61,542 60,340 56,945 6.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,390 - - - 7,425 - -
Div Payout % - 303.03% - - - 214.29% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 62,461 61,246 58,491 56,841 61,542 60,340 56,945 6.36%
NOSH 247,272 246,363 247,215 247,889 247,555 247,500 248,347 -0.28%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.87% 16.13% 16.62% 19.05% 16.54% 20.97% 21.13% -
ROE 1.74% 3.98% 3.34% 4.75% 3.62% 5.74% 5.28% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.85 6.11 4.75 5.72 5.44 6.68 5.73 -10.52%
EPS 0.44 0.99 0.79 1.09 0.90 1.40 1.21 -49.08%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.2526 0.2486 0.2366 0.2293 0.2486 0.2438 0.2293 6.67%
Adjusted Per Share Value based on latest NOSH - 247,889
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.42 3.04 2.37 2.86 2.72 3.33 2.87 -10.75%
EPS 0.22 0.49 0.39 0.54 0.45 0.70 0.61 -49.36%
DPS 0.00 1.49 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.1259 0.1235 0.1179 0.1146 0.1241 0.1217 0.1148 6.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.365 0.40 0.39 0.35 0.38 0.35 0.25 -
P/RPS 7.52 6.54 8.20 6.12 6.98 5.24 4.37 43.64%
P/EPS 82.95 40.40 49.37 32.11 42.22 25.00 20.66 152.82%
EY 1.21 2.48 2.03 3.11 2.37 4.00 4.84 -60.34%
DY 0.00 7.50 0.00 0.00 0.00 8.57 0.00 -
P/NAPS 1.44 1.61 1.65 1.53 1.53 1.44 1.09 20.41%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.37 0.36 0.37 0.34 0.38 0.34 0.32 -
P/RPS 7.63 5.89 7.78 5.94 6.98 5.09 5.59 23.07%
P/EPS 84.09 36.36 46.84 31.19 42.22 24.29 26.45 116.36%
EY 1.19 2.75 2.14 3.21 2.37 4.12 3.78 -53.75%
DY 0.00 8.33 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 1.46 1.45 1.56 1.48 1.53 1.39 1.40 2.83%

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