[WILLOW] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.76%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 62,508 45,350 48,394 32,506 34,686 31,182 25,370 16.20%
PBT 14,820 7,350 8,964 7,392 4,138 -2,028 -2,714 -
Tax -2,532 -1,346 -1,446 -1,004 -1,110 -404 -284 43.95%
NP 12,288 6,004 7,518 6,388 3,028 -2,432 -2,998 -
-
NP to SH 12,288 6,004 7,518 6,388 3,028 -2,432 -2,998 -
-
Tax Rate 17.09% 18.31% 16.13% 13.58% 26.82% - - -
Total Cost 50,220 39,346 40,876 26,118 31,658 33,614 28,368 9.97%
-
Net Worth 53,487 46,915 42,931 36,990 30,428 27,719 28,407 11.11%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 53,487 46,915 42,931 36,990 30,428 27,719 28,407 11.11%
NOSH 247,741 248,099 247,302 247,596 248,196 248,163 245,737 0.13%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 19.66% 13.24% 15.53% 19.65% 8.73% -7.80% -11.82% -
ROE 22.97% 12.80% 17.51% 17.27% 9.95% -8.77% -10.55% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.23 18.28 19.57 13.13 13.98 12.57 10.32 16.05%
EPS 4.96 2.42 3.04 2.58 1.22 -0.98 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2159 0.1891 0.1736 0.1494 0.1226 0.1117 0.1156 10.96%
Adjusted Per Share Value based on latest NOSH - 247,647
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.60 9.14 9.76 6.55 6.99 6.29 5.11 16.21%
EPS 2.48 1.21 1.52 1.29 0.61 -0.49 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.0946 0.0866 0.0746 0.0613 0.0559 0.0573 11.09%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.25 0.21 0.30 0.17 0.15 0.16 0.23 -
P/RPS 0.99 1.15 1.53 1.29 1.07 1.27 2.23 -12.64%
P/EPS 5.04 8.68 9.87 6.59 12.30 -16.33 -18.85 -
EY 19.84 11.52 10.13 15.18 8.13 -6.13 -5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.73 1.14 1.22 1.43 1.99 -8.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 22/08/07 22/08/06 25/08/05 20/08/04 20/08/03 -
Price 0.25 0.23 0.29 0.16 0.14 0.14 0.32 -
P/RPS 0.99 1.26 1.48 1.22 1.00 1.11 3.10 -17.30%
P/EPS 5.04 9.50 9.54 6.20 11.48 -14.29 -26.23 -
EY 19.84 10.52 10.48 16.13 8.71 -7.00 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.67 1.07 1.14 1.25 2.77 -13.49%

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