[WILLOW] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.27%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,962 62,001 60,955 59,736 56,178 51,157 49,936 12.98%
PBT 14,306 15,164 14,326 13,693 12,206 9,958 9,475 31.64%
Tax -2,441 -2,550 -2,385 -2,490 -2,227 -1,897 -1,558 34.93%
NP 11,865 12,614 11,941 11,203 9,979 8,061 7,917 30.99%
-
NP to SH 11,865 12,614 11,941 11,203 9,979 8,061 7,917 30.99%
-
Tax Rate 17.06% 16.82% 16.65% 18.18% 18.25% 19.05% 16.44% -
Total Cost 48,097 49,387 49,014 48,533 46,199 43,096 42,019 9.43%
-
Net Worth 61,542 60,340 56,945 53,418 55,049 52,374 49,599 15.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 7,425 7,425 4,985 4,985 4,985 4,985 4,975 30.62%
Div Payout % 62.58% 58.86% 41.75% 44.50% 49.96% 61.85% 62.84% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 61,542 60,340 56,945 53,418 55,049 52,374 49,599 15.48%
NOSH 247,555 247,500 248,347 247,421 248,083 249,285 249,120 -0.41%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 19.79% 20.34% 19.59% 18.75% 17.76% 15.76% 15.85% -
ROE 19.28% 20.90% 20.97% 20.97% 18.13% 15.39% 15.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.22 25.05 24.54 24.14 22.64 20.52 20.04 13.47%
EPS 4.79 5.10 4.81 4.53 4.02 3.23 3.18 31.43%
DPS 3.00 3.00 2.00 2.00 2.00 2.00 2.00 31.06%
NAPS 0.2486 0.2438 0.2293 0.2159 0.2219 0.2101 0.1991 15.96%
Adjusted Per Share Value based on latest NOSH - 247,421
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 12.09 12.50 12.29 12.04 11.33 10.31 10.07 12.97%
EPS 2.39 2.54 2.41 2.26 2.01 1.63 1.60 30.70%
DPS 1.50 1.50 1.01 1.01 1.01 1.01 1.00 31.06%
NAPS 0.1241 0.1217 0.1148 0.1077 0.111 0.1056 0.10 15.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.38 0.35 0.25 0.25 0.19 0.23 0.20 -
P/RPS 1.57 1.40 1.02 1.04 0.84 1.12 1.00 35.11%
P/EPS 7.93 6.87 5.20 5.52 4.72 7.11 6.29 16.71%
EY 12.61 14.56 19.23 18.11 21.17 14.06 15.89 -14.29%
DY 7.89 8.57 8.00 8.00 10.53 8.70 10.00 -14.62%
P/NAPS 1.53 1.44 1.09 1.16 0.86 1.09 1.00 32.81%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 0.38 0.34 0.32 0.25 0.22 0.20 0.18 -
P/RPS 1.57 1.36 1.30 1.04 0.97 0.97 0.90 44.96%
P/EPS 7.93 6.67 6.66 5.52 5.47 6.18 5.66 25.23%
EY 12.61 14.99 15.03 18.11 18.28 16.17 17.66 -20.12%
DY 7.89 8.82 6.25 8.00 9.09 10.00 11.11 -20.41%
P/NAPS 1.53 1.39 1.40 1.16 0.99 0.95 0.90 42.48%

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