[WILLOW] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -29.35%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 87,044 67,988 47,988 53,888 62,044 41,960 43,492 12.24%
PBT 17,436 10,976 5,004 10,736 14,168 5,176 6,184 18.83%
Tax -2,992 -2,124 -748 -1,824 -2,260 -940 -1,016 19.70%
NP 14,444 8,852 4,256 8,912 11,908 4,236 5,168 18.66%
-
NP to SH 14,332 8,960 4,352 8,912 11,908 4,236 5,168 18.51%
-
Tax Rate 17.16% 19.35% 14.95% 16.99% 15.95% 18.16% 16.43% -
Total Cost 72,600 59,136 43,732 44,976 50,136 37,724 38,324 11.22%
-
Net Worth 75,779 64,399 62,461 61,542 55,049 48,861 43,431 9.71%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 75,779 64,399 62,461 61,542 55,049 48,861 43,431 9.71%
NOSH 243,741 243,478 247,272 247,555 248,083 246,279 248,461 -0.31%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.59% 13.02% 8.87% 16.54% 19.19% 10.10% 11.88% -
ROE 18.91% 13.91% 6.97% 14.48% 21.63% 8.67% 11.90% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.71 27.92 19.41 21.77 25.01 17.04 17.50 12.61%
EPS 5.88 3.68 1.76 3.60 4.80 1.72 2.08 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3109 0.2645 0.2526 0.2486 0.2219 0.1984 0.1748 10.06%
Adjusted Per Share Value based on latest NOSH - 247,555
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.55 13.71 9.68 10.86 12.51 8.46 8.77 12.24%
EPS 2.89 1.81 0.88 1.80 2.40 0.85 1.04 18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1528 0.1298 0.1259 0.1241 0.111 0.0985 0.0876 9.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.39 0.31 0.365 0.38 0.19 0.22 0.25 -
P/RPS 1.09 1.11 1.88 1.75 0.76 1.29 1.43 -4.42%
P/EPS 6.63 8.42 20.74 10.56 3.96 12.79 12.02 -9.43%
EY 15.08 11.87 4.82 9.47 25.26 7.82 8.32 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.44 1.53 0.86 1.11 1.43 -2.21%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 23/05/12 30/05/11 26/05/10 26/05/09 02/05/08 22/05/07 -
Price 0.585 0.34 0.37 0.38 0.22 0.21 0.27 -
P/RPS 1.64 1.22 1.91 1.75 0.88 1.23 1.54 1.05%
P/EPS 9.95 9.24 21.02 10.56 4.58 12.21 12.98 -4.33%
EY 10.05 10.82 4.76 9.47 21.82 8.19 7.70 4.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.29 1.46 1.53 0.99 1.06 1.54 3.37%

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