[WILLOW] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.55%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 56,178 51,157 49,936 50,415 51,554 51,937 50,068 7.97%
PBT 12,206 9,958 9,475 8,906 9,461 9,713 9,815 15.62%
Tax -2,227 -1,897 -1,558 -1,425 -1,456 -1,475 -1,734 18.13%
NP 9,979 8,061 7,917 7,481 8,005 8,238 8,081 15.08%
-
NP to SH 9,979 8,061 7,917 7,481 8,005 8,238 8,081 15.08%
-
Tax Rate 18.25% 19.05% 16.44% 16.00% 15.39% 15.19% 17.67% -
Total Cost 46,199 43,096 42,019 42,934 43,549 43,699 41,987 6.57%
-
Net Worth 55,049 52,374 49,599 47,105 48,861 48,234 45,280 13.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 4,985 4,985 4,975 4,975 4,975 4,975 2,491 58.73%
Div Payout % 49.96% 61.85% 62.84% 66.50% 62.15% 60.39% 30.83% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 55,049 52,374 49,599 47,105 48,861 48,234 45,280 13.89%
NOSH 248,083 249,285 249,120 249,102 246,279 248,761 247,432 0.17%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 17.76% 15.76% 15.85% 14.84% 15.53% 15.86% 16.14% -
ROE 18.13% 15.39% 15.96% 15.88% 16.38% 17.08% 17.85% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.64 20.52 20.04 20.24 20.93 20.88 20.24 7.74%
EPS 4.02 3.23 3.18 3.00 3.25 3.31 3.27 14.74%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.00 58.67%
NAPS 0.2219 0.2101 0.1991 0.1891 0.1984 0.1939 0.183 13.69%
Adjusted Per Share Value based on latest NOSH - 249,102
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.33 10.31 10.07 10.16 10.39 10.47 10.09 8.02%
EPS 2.01 1.63 1.60 1.51 1.61 1.66 1.63 14.97%
DPS 1.01 1.01 1.00 1.00 1.00 1.00 0.50 59.72%
NAPS 0.111 0.1056 0.10 0.095 0.0985 0.0972 0.0913 13.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.19 0.23 0.20 0.21 0.22 0.23 0.27 -
P/RPS 0.84 1.12 1.00 1.04 1.05 1.10 1.33 -26.36%
P/EPS 4.72 7.11 6.29 6.99 6.77 6.95 8.27 -31.17%
EY 21.17 14.06 15.89 14.30 14.77 14.40 12.10 45.14%
DY 10.53 8.70 10.00 9.52 9.09 8.70 3.70 100.69%
P/NAPS 0.86 1.09 1.00 1.11 1.11 1.19 1.48 -30.34%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 25/11/08 28/08/08 02/05/08 26/02/08 20/11/07 -
Price 0.22 0.20 0.18 0.23 0.21 0.19 0.24 -
P/RPS 0.97 0.97 0.90 1.14 1.00 0.91 1.19 -12.72%
P/EPS 5.47 6.18 5.66 7.66 6.46 5.74 7.35 -17.86%
EY 18.28 16.17 17.66 13.06 15.48 17.43 13.61 21.71%
DY 9.09 10.00 11.11 8.70 9.52 10.53 4.17 68.04%
P/NAPS 0.99 0.95 0.90 1.22 1.06 0.98 1.31 -17.01%

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