[WILLOW] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.87%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 83,427 52,160 54,470 62,001 51,157 51,937 39,445 13.28%
PBT 18,194 10,180 11,564 15,164 9,959 9,713 9,490 11.44%
Tax -2,963 -1,799 -2,252 -2,550 -1,898 -1,475 -1,435 12.83%
NP 15,231 8,381 9,312 12,614 8,061 8,238 8,055 11.19%
-
NP to SH 15,376 8,507 9,322 12,614 8,061 8,238 8,055 11.36%
-
Tax Rate 16.29% 17.67% 19.47% 16.82% 19.06% 15.19% 15.12% -
Total Cost 68,196 43,779 45,158 49,387 43,096 43,699 31,390 13.79%
-
Net Worth 72,257 62,352 61,470 60,299 52,111 48,196 41,786 9.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,298 6,093 7,418 7,420 4,960 4,955 2,478 19.70%
Div Payout % 47.47% 71.63% 79.58% 58.82% 61.54% 60.16% 30.77% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,257 62,352 61,470 60,299 52,111 48,196 41,786 9.54%
NOSH 243,291 243,753 247,267 247,333 248,030 247,794 247,846 -0.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.26% 16.07% 17.10% 20.34% 15.76% 15.86% 20.42% -
ROE 21.28% 13.64% 15.16% 20.92% 15.47% 17.09% 19.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.29 21.40 22.03 25.07 20.63 20.96 15.92 13.62%
EPS 6.32 3.49 3.77 5.10 3.25 3.32 3.25 11.71%
DPS 3.00 2.50 3.00 3.00 2.00 2.00 1.00 20.07%
NAPS 0.297 0.2558 0.2486 0.2438 0.2101 0.1945 0.1686 9.88%
Adjusted Per Share Value based on latest NOSH - 247,500
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.82 10.52 10.98 12.50 10.31 10.47 7.95 13.29%
EPS 3.10 1.72 1.88 2.54 1.63 1.66 1.62 11.41%
DPS 1.47 1.23 1.50 1.50 1.00 1.00 0.50 19.67%
NAPS 0.1457 0.1257 0.1239 0.1216 0.1051 0.0972 0.0842 9.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.34 0.30 0.40 0.35 0.23 0.23 0.20 -
P/RPS 0.99 1.40 1.82 1.40 1.12 1.10 1.26 -3.93%
P/EPS 5.38 8.60 10.61 6.86 7.08 6.92 6.15 -2.20%
EY 18.59 11.63 9.43 14.57 14.13 14.45 16.25 2.26%
DY 8.82 8.33 7.50 8.57 8.70 8.70 5.00 9.91%
P/NAPS 1.14 1.17 1.61 1.44 1.09 1.18 1.19 -0.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 24/02/11 24/02/10 24/02/09 26/02/08 14/02/07 -
Price 0.355 0.31 0.36 0.34 0.20 0.19 0.25 -
P/RPS 1.04 1.45 1.63 1.36 0.97 0.91 1.57 -6.62%
P/EPS 5.62 8.88 9.55 6.67 6.15 5.72 7.69 -5.08%
EY 17.80 11.26 10.47 15.00 16.25 17.50 13.00 5.37%
DY 8.45 8.06 8.33 8.82 10.00 10.53 4.00 13.26%
P/NAPS 1.20 1.21 1.45 1.39 0.95 0.98 1.48 -3.43%

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