[WILLOW] QoQ 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- 44.62%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,003 12,185 10,490 14,258 13,482 13,324 10,873 12.63%
PBT 2,869 2,381 1,294 2,931 2,300 2,936 1,546 50.84%
Tax -602 -438 -235 -283 -469 -469 -254 77.48%
NP 2,267 1,943 1,059 2,648 1,831 2,467 1,292 45.32%
-
NP to SH 2,267 1,943 1,059 2,648 1,831 2,467 1,292 45.32%
-
Tax Rate 20.98% 18.40% 18.16% 9.66% 20.39% 15.97% 16.43% -
Total Cost 10,736 10,242 9,431 11,610 11,651 10,857 9,581 7.86%
-
Net Worth 49,599 47,105 48,861 48,234 45,280 43,259 43,431 9.23%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,975 - - - -
Div Payout % - - - 187.89% - - - -
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 49,599 47,105 48,861 48,234 45,280 43,259 43,431 9.23%
NOSH 249,120 249,102 246,279 248,761 247,432 249,191 248,461 0.17%
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 17.43% 15.95% 10.10% 18.57% 13.58% 18.52% 11.88% -
ROE 4.57% 4.12% 2.17% 5.49% 4.04% 5.70% 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 5.22 4.89 4.26 5.73 5.45 5.35 4.38 12.37%
EPS 0.91 0.78 0.43 1.07 0.74 0.99 0.52 45.07%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1891 0.1984 0.1939 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 2.62 2.46 2.11 2.87 2.72 2.69 2.19 12.65%
EPS 0.46 0.39 0.21 0.53 0.37 0.50 0.26 46.12%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.10 0.095 0.0985 0.0972 0.0913 0.0872 0.0876 9.20%
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 3.83 4.29 5.17 4.01 4.96 5.61 5.71 -23.31%
P/EPS 21.98 26.92 51.16 21.61 36.49 30.30 48.08 -40.57%
EY 4.55 3.71 1.95 4.63 2.74 3.30 2.08 68.27%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 1.11 1.19 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 3.45 4.70 4.93 3.31 4.40 5.42 6.17 -32.05%
P/EPS 19.78 29.49 48.84 17.85 32.43 29.29 51.92 -47.35%
EY 5.06 3.39 2.05 5.60 3.08 3.41 1.93 89.80%
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