[WILLOW] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.99%
YoY- 43.21%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 51,554 51,937 50,068 47,390 42,045 39,446 37,489 23.63%
PBT 9,461 9,713 9,815 10,276 9,327 9,490 8,310 9.02%
Tax -1,456 -1,475 -1,734 -1,655 -1,489 -1,434 -1,233 11.70%
NP 8,005 8,238 8,081 8,621 7,838 8,056 7,077 8.55%
-
NP to SH 8,005 8,238 8,081 8,621 7,838 8,056 7,077 8.55%
-
Tax Rate 15.39% 15.19% 17.67% 16.11% 15.96% 15.11% 14.84% -
Total Cost 43,549 43,699 41,987 38,769 34,207 31,390 30,412 27.01%
-
Net Worth 48,861 48,234 45,280 43,259 43,431 41,998 39,121 15.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,975 4,975 2,491 2,491 2,491 2,491 - -
Div Payout % 62.15% 60.39% 30.83% 28.89% 31.78% 30.92% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 48,861 48,234 45,280 43,259 43,431 41,998 39,121 15.96%
NOSH 246,279 248,761 247,432 249,191 248,461 249,100 246,979 -0.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.53% 15.86% 16.14% 18.19% 18.64% 20.42% 18.88% -
ROE 16.38% 17.08% 17.85% 19.93% 18.05% 19.18% 18.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.93 20.88 20.24 19.02 16.92 15.84 15.18 23.85%
EPS 3.25 3.31 3.27 3.46 3.15 3.23 2.87 8.63%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.1984 0.1939 0.183 0.1736 0.1748 0.1686 0.1584 16.18%
Adjusted Per Share Value based on latest NOSH - 249,191
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.39 10.47 10.09 9.55 8.48 7.95 7.56 23.58%
EPS 1.61 1.66 1.63 1.74 1.58 1.62 1.43 8.21%
DPS 1.00 1.00 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.0985 0.0972 0.0913 0.0872 0.0876 0.0847 0.0789 15.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.22 0.23 0.27 0.30 0.25 0.20 0.15 -
P/RPS 1.05 1.10 1.33 1.58 1.48 1.26 0.99 3.99%
P/EPS 6.77 6.95 8.27 8.67 7.92 6.18 5.23 18.75%
EY 14.77 14.40 12.10 11.53 12.62 16.17 19.10 -15.73%
DY 9.09 8.70 3.70 3.33 4.00 5.00 0.00 -
P/NAPS 1.11 1.19 1.48 1.73 1.43 1.19 0.95 10.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/05/08 26/02/08 20/11/07 22/08/07 22/05/07 14/02/07 21/11/06 -
Price 0.21 0.19 0.24 0.29 0.27 0.25 0.20 -
P/RPS 1.00 0.91 1.19 1.52 1.60 1.58 1.32 -16.88%
P/EPS 6.46 5.74 7.35 8.38 8.56 7.73 6.98 -5.02%
EY 15.48 17.43 13.61 11.93 11.68 12.94 14.33 5.27%
DY 9.52 10.53 4.17 3.45 3.70 4.00 0.00 -
P/NAPS 1.06 0.98 1.31 1.67 1.54 1.48 1.26 -10.87%

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