[WILLOW] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.71%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,407 45,476 35,678 37,679 27,057 25,927 24,583 8.17%
PBT 8,317 10,912 6,545 6,782 6,456 3,821 -90 -
Tax -1,434 -1,763 -1,276 -1,192 -892 -992 -581 16.24%
NP 6,883 9,149 5,269 5,590 5,564 2,829 -671 -
-
NP to SH 6,883 9,149 5,269 5,590 5,564 2,829 -671 -
-
Tax Rate 17.24% 16.16% 19.50% 17.58% 13.82% 25.96% - -
Total Cost 32,524 36,327 30,409 32,089 21,493 23,098 25,254 4.30%
-
Net Worth 58,579 56,699 49,251 45,465 39,345 31,540 28,803 12.55%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 58,579 56,699 49,251 45,465 39,345 31,540 28,803 12.55%
NOSH 247,589 247,270 247,370 248,444 248,392 248,157 248,518 -0.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.47% 20.12% 14.77% 14.84% 20.56% 10.91% -2.73% -
ROE 11.75% 16.14% 10.70% 12.30% 14.14% 8.97% -2.33% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.92 18.39 14.42 15.17 10.89 10.45 9.89 8.25%
EPS 2.78 3.70 2.13 2.25 2.24 1.14 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2366 0.2293 0.1991 0.183 0.1584 0.1271 0.1159 12.62%
Adjusted Per Share Value based on latest NOSH - 247,432
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.94 9.17 7.19 7.60 5.46 5.23 4.96 8.15%
EPS 1.39 1.84 1.06 1.13 1.12 0.57 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1143 0.0993 0.0917 0.0793 0.0636 0.0581 12.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.39 0.25 0.20 0.27 0.15 0.13 0.14 -
P/RPS 2.45 1.36 1.39 1.78 1.38 1.24 1.42 9.51%
P/EPS 14.03 6.76 9.39 12.00 6.70 11.40 -51.85 -
EY 7.13 14.80 10.65 8.33 14.93 8.77 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.09 1.00 1.48 0.95 1.02 1.21 5.30%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 25/11/08 20/11/07 21/11/06 17/11/05 25/11/04 -
Price 0.37 0.32 0.18 0.24 0.20 0.12 0.14 -
P/RPS 2.32 1.74 1.25 1.58 1.84 1.15 1.42 8.52%
P/EPS 13.31 8.65 8.45 10.67 8.93 10.53 -51.85 -
EY 7.51 11.56 11.83 9.38 11.20 9.50 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.40 0.90 1.31 1.26 0.94 1.21 4.32%

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