[WILLOW] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 10.64%
YoY- -19.76%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 86,330 67,696 49,060 55,312 62,508 45,350 48,394 10.11%
PBT 18,278 12,406 6,166 11,906 14,820 7,350 8,964 12.59%
Tax -3,158 -2,038 -1,186 -2,046 -2,532 -1,346 -1,446 13.89%
NP 15,120 10,368 4,980 9,860 12,288 6,004 7,518 12.33%
-
NP to SH 15,108 10,498 5,090 9,860 12,288 6,004 7,518 12.32%
-
Tax Rate 17.28% 16.43% 19.23% 17.18% 17.09% 18.31% 16.13% -
Total Cost 71,210 57,328 44,080 45,452 50,220 39,346 40,876 9.68%
-
Net Worth 72,859 62,137 57,711 56,806 53,487 46,915 42,931 9.20%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,859 62,137 57,711 56,806 53,487 46,915 42,931 9.20%
NOSH 243,677 243,009 249,509 247,738 247,741 248,099 247,302 -0.24%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.51% 15.32% 10.15% 17.83% 19.66% 13.24% 15.53% -
ROE 20.74% 16.89% 8.82% 17.36% 22.97% 12.80% 17.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.43 27.86 19.66 22.33 25.23 18.28 19.57 10.38%
EPS 6.20 4.32 2.04 3.98 4.96 2.42 3.04 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.2557 0.2313 0.2293 0.2159 0.1891 0.1736 9.47%
Adjusted Per Share Value based on latest NOSH - 247,889
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.41 13.65 9.89 11.15 12.60 9.14 9.76 10.11%
EPS 3.05 2.12 1.03 1.99 2.48 1.21 1.52 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1253 0.1164 0.1145 0.1078 0.0946 0.0866 9.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.495 0.29 0.30 0.35 0.25 0.21 0.30 -
P/RPS 1.40 1.04 1.53 1.57 0.99 1.15 1.53 -1.46%
P/EPS 7.98 6.71 14.71 8.79 5.04 8.68 9.87 -3.47%
EY 12.53 14.90 6.80 11.37 19.84 11.52 10.13 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.13 1.30 1.53 1.16 1.11 1.73 -0.68%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 15/08/12 23/08/11 25/08/10 25/08/09 28/08/08 22/08/07 -
Price 0.54 0.30 0.29 0.34 0.25 0.23 0.29 -
P/RPS 1.52 1.08 1.47 1.52 0.99 1.26 1.48 0.44%
P/EPS 8.71 6.94 14.22 8.54 5.04 9.50 9.54 -1.50%
EY 11.48 14.40 7.03 11.71 19.84 10.52 10.48 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.17 1.25 1.48 1.16 1.22 1.67 1.34%

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