[WILLOW] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 249.72%
YoY- 292.21%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 37,489 35,269 35,893 36,359 34,906 35,314 35,207 4.27%
PBT 8,310 7,300 6,330 5,673 2,453 1,626 -270 -
Tax -1,233 -1,280 -1,214 -1,333 -1,212 -1,154 -1,002 14.81%
NP 7,077 6,020 5,116 4,340 1,241 472 -1,272 -
-
NP to SH 7,077 6,020 5,116 4,340 1,241 472 -1,272 -
-
Tax Rate 14.84% 17.53% 19.18% 23.50% 49.41% 70.97% - -
Total Cost 30,412 29,249 30,777 32,019 33,665 34,842 36,479 -11.41%
-
Net Worth 39,121 36,998 35,076 33,586 31,511 30,847 29,653 20.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 39,121 36,998 35,076 33,586 31,511 30,847 29,653 20.26%
NOSH 246,979 247,647 247,540 247,868 247,924 251,612 244,666 0.62%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.88% 17.07% 14.25% 11.94% 3.56% 1.34% -3.61% -
ROE 18.09% 16.27% 14.59% 12.92% 3.94% 1.53% -4.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.18 14.24 14.50 14.67 14.08 14.04 14.39 3.62%
EPS 2.87 2.43 2.07 1.75 0.50 0.19 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1494 0.1417 0.1355 0.1271 0.1226 0.1212 19.51%
Adjusted Per Share Value based on latest NOSH - 247,868
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.56 7.11 7.24 7.33 7.04 7.12 7.10 4.26%
EPS 1.43 1.21 1.03 0.88 0.25 0.10 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.0746 0.0707 0.0677 0.0635 0.0622 0.0598 20.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.15 0.17 0.16 0.12 0.13 0.15 0.10 -
P/RPS 0.99 1.19 1.10 0.82 0.92 1.07 0.69 27.18%
P/EPS 5.23 6.99 7.74 6.85 25.97 79.96 -19.23 -
EY 19.10 14.30 12.92 14.59 3.85 1.25 -5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.14 1.13 0.89 1.02 1.22 0.83 9.41%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 22/08/06 24/05/06 27/02/06 17/11/05 25/08/05 18/05/05 -
Price 0.20 0.16 0.14 0.14 0.12 0.14 0.09 -
P/RPS 1.32 1.12 0.97 0.95 0.85 1.00 0.63 63.66%
P/EPS 6.98 6.58 6.77 8.00 23.97 74.63 -17.31 -
EY 14.33 15.19 14.76 12.51 4.17 1.34 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.07 0.99 1.03 0.94 1.14 0.74 42.54%

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