[WILLOW] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 23.16%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 14,222 15,743 15,511 15,479 13,003 12,185 10,490 22.47%
PBT 3,502 3,868 3,542 3,414 2,869 2,381 1,294 94.08%
Tax -497 -701 -565 -622 -602 -438 -235 64.68%
NP 3,005 3,167 2,977 2,792 2,267 1,943 1,059 100.30%
-
NP to SH 3,005 3,167 2,977 2,792 2,267 1,943 1,059 100.30%
-
Tax Rate 14.19% 18.12% 15.95% 18.22% 20.98% 18.40% 18.16% -
Total Cost 11,217 12,576 12,534 12,687 10,736 10,242 9,431 12.24%
-
Net Worth 56,945 53,418 55,049 52,374 49,599 47,105 48,861 10.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 4,985 - - - -
Div Payout % - - - 178.57% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 56,945 53,418 55,049 52,374 49,599 47,105 48,861 10.73%
NOSH 248,347 247,421 248,083 249,285 249,120 249,102 246,279 0.55%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.13% 20.12% 19.19% 18.04% 17.43% 15.95% 10.10% -
ROE 5.28% 5.93% 5.41% 5.33% 4.57% 4.12% 2.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.73 6.36 6.25 6.21 5.22 4.89 4.26 21.82%
EPS 1.21 1.28 1.20 1.12 0.91 0.78 0.43 99.19%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.2293 0.2159 0.2219 0.2101 0.1991 0.1891 0.1984 10.12%
Adjusted Per Share Value based on latest NOSH - 249,285
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.87 3.17 3.13 3.12 2.62 2.46 2.11 22.73%
EPS 0.61 0.64 0.60 0.56 0.46 0.39 0.21 103.45%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.1148 0.1077 0.111 0.1056 0.10 0.095 0.0985 10.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.25 0.19 0.23 0.20 0.21 0.22 -
P/RPS 4.37 3.93 3.04 3.70 3.83 4.29 5.17 -10.59%
P/EPS 20.66 19.53 15.83 20.54 21.98 26.92 51.16 -45.33%
EY 4.84 5.12 6.32 4.87 4.55 3.71 1.95 83.21%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.86 1.09 1.00 1.11 1.11 -1.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 -
Price 0.32 0.25 0.22 0.20 0.18 0.23 0.21 -
P/RPS 5.59 3.93 3.52 3.22 3.45 4.70 4.93 8.72%
P/EPS 26.45 19.53 18.33 17.86 19.78 29.49 48.84 -33.53%
EY 3.78 5.12 5.45 5.60 5.06 3.39 2.05 50.31%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.16 0.99 0.95 0.90 1.22 1.06 20.35%

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