[WILLOW] YoY Annualized Quarter 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- 3.19%
YoY- 104.66%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 67,696 49,060 55,312 62,508 45,350 48,394 32,506 12.99%
PBT 12,406 6,166 11,906 14,820 7,350 8,964 7,392 9.00%
Tax -2,038 -1,186 -2,046 -2,532 -1,346 -1,446 -1,004 12.51%
NP 10,368 4,980 9,860 12,288 6,004 7,518 6,388 8.39%
-
NP to SH 10,498 5,090 9,860 12,288 6,004 7,518 6,388 8.62%
-
Tax Rate 16.43% 19.23% 17.18% 17.09% 18.31% 16.13% 13.58% -
Total Cost 57,328 44,080 45,452 50,220 39,346 40,876 26,118 13.98%
-
Net Worth 62,137 57,711 56,806 53,487 46,915 42,931 36,990 9.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 62,137 57,711 56,806 53,487 46,915 42,931 36,990 9.02%
NOSH 243,009 249,509 247,738 247,741 248,099 247,302 247,596 -0.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.32% 10.15% 17.83% 19.66% 13.24% 15.53% 19.65% -
ROE 16.89% 8.82% 17.36% 22.97% 12.80% 17.51% 17.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.86 19.66 22.33 25.23 18.28 19.57 13.13 13.34%
EPS 4.32 2.04 3.98 4.96 2.42 3.04 2.58 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.2313 0.2293 0.2159 0.1891 0.1736 0.1494 9.36%
Adjusted Per Share Value based on latest NOSH - 247,421
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.65 9.89 11.15 12.60 9.14 9.76 6.55 13.00%
EPS 2.12 1.03 1.99 2.48 1.21 1.52 1.29 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1164 0.1145 0.1078 0.0946 0.0866 0.0746 9.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.29 0.30 0.35 0.25 0.21 0.30 0.17 -
P/RPS 1.04 1.53 1.57 0.99 1.15 1.53 1.29 -3.52%
P/EPS 6.71 14.71 8.79 5.04 8.68 9.87 6.59 0.30%
EY 14.90 6.80 11.37 19.84 11.52 10.13 15.18 -0.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.30 1.53 1.16 1.11 1.73 1.14 -0.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 23/08/11 25/08/10 25/08/09 28/08/08 22/08/07 22/08/06 -
Price 0.30 0.29 0.34 0.25 0.23 0.29 0.16 -
P/RPS 1.08 1.47 1.52 0.99 1.26 1.48 1.22 -2.00%
P/EPS 6.94 14.22 8.54 5.04 9.50 9.54 6.20 1.89%
EY 14.40 7.03 11.71 19.84 10.52 10.48 16.13 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 1.48 1.16 1.22 1.67 1.07 1.49%

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