[WILLOW] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 137.11%
YoY- 122.91%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 50,415 47,390 35,269 35,314 31,621 28,299 20,156 16.49%
PBT 8,906 10,276 7,300 1,626 -1,428 -363 1,770 30.87%
Tax -1,425 -1,655 -1,280 -1,154 -632 -383 -390 24.08%
NP 7,481 8,621 6,020 472 -2,060 -746 1,380 32.50%
-
NP to SH 7,481 8,621 6,020 472 -2,060 -746 1,380 32.50%
-
Tax Rate 16.00% 16.11% 17.53% 70.97% - - 22.03% -
Total Cost 42,934 38,769 29,249 34,842 33,681 29,045 18,776 14.76%
-
Net Worth 47,105 43,259 36,998 30,847 27,609 27,975 29,248 8.25%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,975 2,491 - - - - - -
Div Payout % 66.50% 28.89% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 47,105 43,259 36,998 30,847 27,609 27,975 29,248 8.25%
NOSH 249,102 249,191 247,647 251,612 247,179 241,999 254,999 -0.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.84% 18.19% 17.07% 1.34% -6.51% -2.64% 6.85% -
ROE 15.88% 19.93% 16.27% 1.53% -7.46% -2.67% 4.72% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.24 19.02 14.24 14.04 12.79 11.69 7.90 16.95%
EPS 3.00 3.46 2.43 0.19 -0.83 -0.31 0.54 33.04%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1736 0.1494 0.1226 0.1117 0.1156 0.1147 8.68%
Adjusted Per Share Value based on latest NOSH - 251,612
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.16 9.55 7.11 7.12 6.38 5.71 4.06 16.50%
EPS 1.51 1.74 1.21 0.10 -0.42 -0.15 0.28 32.39%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 0.0872 0.0746 0.0622 0.0557 0.0564 0.059 8.25%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.21 0.30 0.17 0.15 0.16 0.23 0.28 -
P/RPS 1.04 1.58 1.19 1.07 1.25 1.97 3.54 -18.45%
P/EPS 6.99 8.67 6.99 79.96 -19.20 -74.61 51.74 -28.34%
EY 14.30 11.53 14.30 1.25 -5.21 -1.34 1.93 39.58%
DY 9.52 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 1.14 1.22 1.43 1.99 2.44 -12.29%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 22/08/07 22/08/06 25/08/05 20/08/04 20/08/03 - -
Price 0.23 0.29 0.16 0.14 0.14 0.32 0.00 -
P/RPS 1.14 1.52 1.12 1.00 1.09 2.74 0.00 -
P/EPS 7.66 8.38 6.58 74.63 -16.80 -103.81 0.00 -
EY 13.06 11.93 15.19 1.34 -5.95 -0.96 0.00 -
DY 8.70 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.67 1.07 1.14 1.25 2.77 0.00 -

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