[WILLOW] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.73%
YoY- 73.64%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 74,960 48,677 52,542 60,634 47,570 50,238 36,076 12.95%
PBT 14,854 7,842 11,089 14,549 8,726 9,042 8,608 9.51%
Tax -2,476 -1,516 -1,912 -2,350 -1,701 -1,589 -1,189 12.99%
NP 12,378 6,326 9,177 12,198 7,025 7,453 7,418 8.89%
-
NP to SH 12,525 6,453 9,177 12,198 7,025 7,453 7,418 9.11%
-
Tax Rate 16.67% 19.33% 17.24% 16.15% 19.49% 17.57% 13.81% -
Total Cost 62,581 42,350 43,365 48,436 40,545 42,785 28,657 13.88%
-
Net Worth 66,317 59,742 58,579 56,699 49,251 45,465 39,345 9.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,317 59,742 58,579 56,699 49,251 45,465 39,345 9.08%
NOSH 243,367 248,205 247,589 247,270 247,370 248,444 248,392 -0.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.51% 13.00% 17.47% 20.12% 14.77% 14.84% 20.56% -
ROE 18.89% 10.80% 15.67% 21.51% 14.26% 16.39% 18.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.80 19.61 21.22 24.52 19.23 20.22 14.52 13.33%
EPS 5.15 2.60 3.71 4.93 2.84 3.00 2.99 9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2725 0.2407 0.2366 0.2293 0.1991 0.183 0.1584 9.45%
Adjusted Per Share Value based on latest NOSH - 248,347
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.11 9.81 10.59 12.22 9.59 10.13 7.27 12.95%
EPS 2.53 1.30 1.85 2.46 1.42 1.50 1.50 9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1204 0.1181 0.1143 0.0993 0.0917 0.0793 9.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.33 0.26 0.39 0.25 0.20 0.27 0.15 -
P/RPS 1.07 1.33 1.84 1.02 1.04 1.34 1.03 0.63%
P/EPS 6.41 10.00 10.52 5.07 7.04 9.00 5.02 4.15%
EY 15.60 10.00 9.50 19.73 14.20 11.11 19.91 -3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.08 1.65 1.09 1.00 1.48 0.95 4.11%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 24/11/10 24/11/09 25/11/08 20/11/07 21/11/06 -
Price 0.32 0.30 0.37 0.32 0.18 0.24 0.20 -
P/RPS 1.04 1.53 1.74 1.30 0.94 1.19 1.38 -4.60%
P/EPS 6.22 11.54 9.98 6.49 6.34 8.00 6.70 -1.23%
EY 16.08 8.67 10.02 15.42 15.78 12.50 14.93 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 1.56 1.40 0.90 1.31 1.26 -1.22%

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