[WILLOW] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.83%
YoY- 85.62%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 50,068 47,390 42,045 39,446 37,489 35,269 35,893 24.81%
PBT 9,815 10,276 9,327 9,490 8,310 7,300 6,330 33.92%
Tax -1,734 -1,655 -1,489 -1,434 -1,233 -1,280 -1,214 26.80%
NP 8,081 8,621 7,838 8,056 7,077 6,020 5,116 35.59%
-
NP to SH 8,081 8,621 7,838 8,056 7,077 6,020 5,116 35.59%
-
Tax Rate 17.67% 16.11% 15.96% 15.11% 14.84% 17.53% 19.18% -
Total Cost 41,987 38,769 34,207 31,390 30,412 29,249 30,777 22.98%
-
Net Worth 45,280 43,259 43,431 41,998 39,121 36,998 35,076 18.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,491 2,491 2,491 2,491 - - - -
Div Payout % 30.83% 28.89% 31.78% 30.92% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 45,280 43,259 43,431 41,998 39,121 36,998 35,076 18.53%
NOSH 247,432 249,191 248,461 249,100 246,979 247,647 247,540 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.14% 18.19% 18.64% 20.42% 18.88% 17.07% 14.25% -
ROE 17.85% 19.93% 18.05% 19.18% 18.09% 16.27% 14.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.24 19.02 16.92 15.84 15.18 14.24 14.50 24.87%
EPS 3.27 3.46 3.15 3.23 2.87 2.43 2.07 35.60%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.183 0.1736 0.1748 0.1686 0.1584 0.1494 0.1417 18.57%
Adjusted Per Share Value based on latest NOSH - 249,100
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.09 9.55 8.48 7.95 7.56 7.11 7.24 24.74%
EPS 1.63 1.74 1.58 1.62 1.43 1.21 1.03 35.76%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.0913 0.0872 0.0876 0.0847 0.0789 0.0746 0.0707 18.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.27 0.30 0.25 0.20 0.15 0.17 0.16 -
P/RPS 1.33 1.58 1.48 1.26 0.99 1.19 1.10 13.48%
P/EPS 8.27 8.67 7.92 6.18 5.23 6.99 7.74 4.51%
EY 12.10 11.53 12.62 16.17 19.10 14.30 12.92 -4.27%
DY 3.70 3.33 4.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.73 1.43 1.19 0.95 1.14 1.13 19.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 22/08/07 22/05/07 14/02/07 21/11/06 22/08/06 24/05/06 -
Price 0.24 0.29 0.27 0.25 0.20 0.16 0.14 -
P/RPS 1.19 1.52 1.60 1.58 1.32 1.12 0.97 14.58%
P/EPS 7.35 8.38 8.56 7.73 6.98 6.58 6.77 5.62%
EY 13.61 11.93 11.68 12.94 14.33 15.19 14.76 -5.25%
DY 4.17 3.45 3.70 4.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.67 1.54 1.48 1.26 1.07 0.99 20.50%

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