[WILLOW] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.67%
YoY- 1175.42%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 59,736 50,415 47,390 35,269 35,314 31,621 28,299 13.24%
PBT 13,693 8,906 10,276 7,300 1,626 -1,428 -363 -
Tax -2,490 -1,425 -1,655 -1,280 -1,154 -632 -383 36.57%
NP 11,203 7,481 8,621 6,020 472 -2,060 -746 -
-
NP to SH 11,203 7,481 8,621 6,020 472 -2,060 -746 -
-
Tax Rate 18.18% 16.00% 16.11% 17.53% 70.97% - - -
Total Cost 48,533 42,934 38,769 29,249 34,842 33,681 29,045 8.92%
-
Net Worth 53,418 47,105 43,259 36,998 30,847 27,609 27,975 11.37%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,985 4,975 2,491 - - - - -
Div Payout % 44.50% 66.50% 28.89% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 53,418 47,105 43,259 36,998 30,847 27,609 27,975 11.37%
NOSH 247,421 249,102 249,191 247,647 251,612 247,179 241,999 0.36%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.75% 14.84% 18.19% 17.07% 1.34% -6.51% -2.64% -
ROE 20.97% 15.88% 19.93% 16.27% 1.53% -7.46% -2.67% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 24.14 20.24 19.02 14.24 14.04 12.79 11.69 12.83%
EPS 4.53 3.00 3.46 2.43 0.19 -0.83 -0.31 -
DPS 2.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2159 0.1891 0.1736 0.1494 0.1226 0.1117 0.1156 10.96%
Adjusted Per Share Value based on latest NOSH - 247,647
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.04 10.16 9.55 7.11 7.12 6.38 5.71 13.22%
EPS 2.26 1.51 1.74 1.21 0.10 -0.42 -0.15 -
DPS 1.01 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.095 0.0872 0.0746 0.0622 0.0557 0.0564 11.37%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.25 0.21 0.30 0.17 0.15 0.16 0.23 -
P/RPS 1.04 1.04 1.58 1.19 1.07 1.25 1.97 -10.09%
P/EPS 5.52 6.99 8.67 6.99 79.96 -19.20 -74.61 -
EY 18.11 14.30 11.53 14.30 1.25 -5.21 -1.34 -
DY 8.00 9.52 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.73 1.14 1.22 1.43 1.99 -8.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 22/08/07 22/08/06 25/08/05 20/08/04 20/08/03 -
Price 0.25 0.23 0.29 0.16 0.14 0.14 0.32 -
P/RPS 1.04 1.14 1.52 1.12 1.00 1.09 2.74 -14.89%
P/EPS 5.52 7.66 8.38 6.58 74.63 -16.80 -103.81 -
EY 18.11 13.06 11.93 15.19 1.34 -5.95 -0.96 -
DY 8.00 8.70 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.67 1.07 1.14 1.25 2.77 -13.49%

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