[WILLOW] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.79%
YoY- 24.66%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,001 60,955 59,736 56,178 51,157 49,936 50,415 14.74%
PBT 15,164 14,326 13,693 12,206 9,958 9,475 8,906 42.45%
Tax -2,550 -2,385 -2,490 -2,227 -1,897 -1,558 -1,425 47.23%
NP 12,614 11,941 11,203 9,979 8,061 7,917 7,481 41.53%
-
NP to SH 12,614 11,941 11,203 9,979 8,061 7,917 7,481 41.53%
-
Tax Rate 16.82% 16.65% 18.18% 18.25% 19.05% 16.44% 16.00% -
Total Cost 49,387 49,014 48,533 46,199 43,096 42,019 42,934 9.75%
-
Net Worth 60,340 56,945 53,418 55,049 52,374 49,599 47,105 17.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,425 4,985 4,985 4,985 4,985 4,975 4,975 30.50%
Div Payout % 58.86% 41.75% 44.50% 49.96% 61.85% 62.84% 66.50% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 60,340 56,945 53,418 55,049 52,374 49,599 47,105 17.89%
NOSH 247,500 248,347 247,421 248,083 249,285 249,120 249,102 -0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.34% 19.59% 18.75% 17.76% 15.76% 15.85% 14.84% -
ROE 20.90% 20.97% 20.97% 18.13% 15.39% 15.96% 15.88% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.05 24.54 24.14 22.64 20.52 20.04 20.24 15.22%
EPS 5.10 4.81 4.53 4.02 3.23 3.18 3.00 42.30%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 30.94%
NAPS 0.2438 0.2293 0.2159 0.2219 0.2101 0.1991 0.1891 18.40%
Adjusted Per Share Value based on latest NOSH - 248,083
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.50 12.29 12.04 11.33 10.31 10.07 10.16 14.77%
EPS 2.54 2.41 2.26 2.01 1.63 1.60 1.51 41.30%
DPS 1.50 1.01 1.01 1.01 1.01 1.00 1.00 30.94%
NAPS 0.1217 0.1148 0.1077 0.111 0.1056 0.10 0.095 17.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.25 0.25 0.19 0.23 0.20 0.21 -
P/RPS 1.40 1.02 1.04 0.84 1.12 1.00 1.04 21.85%
P/EPS 6.87 5.20 5.52 4.72 7.11 6.29 6.99 -1.14%
EY 14.56 19.23 18.11 21.17 14.06 15.89 14.30 1.20%
DY 8.57 8.00 8.00 10.53 8.70 10.00 9.52 -6.75%
P/NAPS 1.44 1.09 1.16 0.86 1.09 1.00 1.11 18.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 28/08/08 -
Price 0.34 0.32 0.25 0.22 0.20 0.18 0.23 -
P/RPS 1.36 1.30 1.04 0.97 0.97 0.90 1.14 12.44%
P/EPS 6.67 6.66 5.52 5.47 6.18 5.66 7.66 -8.79%
EY 14.99 15.03 18.11 18.28 16.17 17.66 13.06 9.59%
DY 8.82 6.25 8.00 9.09 10.00 11.11 8.70 0.91%
P/NAPS 1.39 1.40 1.16 0.99 0.95 0.90 1.22 9.06%

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