[WILLOW] YoY 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- -5.12%
YoY- 32.55%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
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 22,372 11,978 11,751 14,222 13,003 13,482 10,804 12.88%
PBT 4,938 2,799 2,363 3,502 2,869 2,300 2,761 10.16%
Tax -838 -544 -410 -497 -602 -469 -390 13.58%
NP 4,100 2,255 1,953 3,005 2,267 1,831 2,371 9.54%
-
NP to SH 4,145 2,295 1,953 3,005 2,267 1,831 2,371 9.74%
-
Tax Rate 16.97% 19.44% 17.35% 14.19% 20.98% 20.39% 14.13% -
Total Cost 18,272 9,723 9,798 11,217 10,736 11,651 8,433 13.74%
-
Net Worth 66,441 59,398 58,491 56,945 49,599 45,280 39,121 9.22%
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 66,441 59,398 58,491 56,945 49,599 45,280 39,121 9.22%
NOSH 243,823 246,774 247,215 248,347 249,120 247,432 246,979 -0.21%
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 18.33% 18.83% 16.62% 21.13% 17.43% 13.58% 21.95% -
ROE 6.24% 3.86% 3.34% 5.28% 4.57% 4.04% 6.06% -
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 9.18 4.85 4.75 5.73 5.22 5.45 4.37 13.15%
EPS 1.70 0.93 0.79 1.21 0.91 0.74 0.96 9.98%
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 4.51 2.41 2.37 2.87 2.62 2.72 2.18 12.86%
EPS 0.84 0.46 0.39 0.61 0.46 0.37 0.48 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.1198 0.1179 0.1148 0.10 0.0913 0.0789 9.22%
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 3.60 5.36 8.20 4.37 3.83 4.96 3.43 0.80%
P/EPS 19.41 27.96 49.37 20.66 21.98 36.49 15.63 3.67%
EY 5.15 3.58 2.03 4.84 4.55 2.74 6.40 -3.55%
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 3.49 6.18 7.78 5.59 3.45 4.40 4.57 -4.39%
P/EPS 18.82 32.26 46.84 26.45 19.78 32.43 20.83 -1.67%
EY 5.31 3.10 2.14 3.78 5.06 3.08 4.80 1.69%
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