[WILLOW] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 39.61%
YoY- -24.77%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 72,084 56,220 36,508 39,407 45,476 35,678 37,679 11.40%
PBT 15,675 11,141 5,882 8,317 10,912 6,545 6,782 14.97%
Tax -2,762 -1,857 -1,137 -1,434 -1,763 -1,276 -1,192 15.01%
NP 12,913 9,284 4,745 6,883 9,149 5,269 5,590 14.96%
-
NP to SH 12,953 9,394 4,840 6,883 9,149 5,269 5,590 15.01%
-
Tax Rate 17.62% 16.67% 19.33% 17.24% 16.16% 19.50% 17.58% -
Total Cost 59,171 46,936 31,763 32,524 36,327 30,409 32,089 10.72%
-
Net Worth 79,251 66,317 59,742 58,579 56,699 49,251 45,465 9.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 79,251 66,317 59,742 58,579 56,699 49,251 45,465 9.69%
NOSH 243,477 243,367 248,205 247,589 247,270 247,370 248,444 -0.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.91% 16.51% 13.00% 17.47% 20.12% 14.77% 14.84% -
ROE 16.34% 14.17% 8.10% 11.75% 16.14% 10.70% 12.30% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.61 23.10 14.71 15.92 18.39 14.42 15.17 11.78%
EPS 5.32 3.86 1.95 2.78 3.70 2.13 2.25 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.2725 0.2407 0.2366 0.2293 0.1991 0.183 10.06%
Adjusted Per Share Value based on latest NOSH - 247,215
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.53 11.33 7.36 7.94 9.17 7.19 7.60 11.39%
EPS 2.61 1.89 0.98 1.39 1.84 1.06 1.13 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1337 0.1204 0.1181 0.1143 0.0993 0.0917 9.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.505 0.33 0.26 0.39 0.25 0.20 0.27 -
P/RPS 1.71 1.43 1.77 2.45 1.36 1.39 1.78 -0.66%
P/EPS 9.49 8.55 13.33 14.03 6.76 9.39 12.00 -3.83%
EY 10.53 11.70 7.50 7.13 14.80 10.65 8.33 3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.21 1.08 1.65 1.09 1.00 1.48 0.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 24/11/10 24/11/09 25/11/08 20/11/07 -
Price 0.645 0.32 0.30 0.37 0.32 0.18 0.24 -
P/RPS 2.18 1.39 2.04 2.32 1.74 1.25 1.58 5.50%
P/EPS 12.12 8.29 15.38 13.31 8.65 8.45 10.67 2.14%
EY 8.25 12.06 6.50 7.51 11.56 11.83 9.38 -2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.17 1.25 1.56 1.40 0.90 1.31 7.12%

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