[WILLOW] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.27%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,478 51,344 58,402 59,736 50,415 47,390 35,269 9.69%
PBT 13,300 8,693 13,707 13,693 8,906 10,276 7,300 10.50%
Tax -2,225 -1,821 -2,307 -2,490 -1,425 -1,655 -1,280 9.64%
NP 11,075 6,872 11,400 11,203 7,481 8,621 6,020 10.68%
-
NP to SH 11,211 6,937 11,400 11,203 7,481 8,621 6,020 10.90%
-
Tax Rate 16.73% 20.95% 16.83% 18.18% 16.00% 16.11% 17.53% -
Total Cost 50,403 44,472 47,002 48,533 42,934 38,769 29,249 9.48%
-
Net Worth 62,048 58,104 56,841 53,418 47,105 43,259 36,998 8.99%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,071 7,390 7,425 4,985 4,975 2,491 - -
Div Payout % 54.15% 106.54% 65.13% 44.50% 66.50% 28.89% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 62,048 58,104 56,841 53,418 47,105 43,259 36,998 8.99%
NOSH 242,661 251,206 247,889 247,421 249,102 249,191 247,647 -0.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.01% 13.38% 19.52% 18.75% 14.84% 18.19% 17.07% -
ROE 18.07% 11.94% 20.06% 20.97% 15.88% 19.93% 16.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.33 20.44 23.56 24.14 20.24 19.02 14.24 10.06%
EPS 4.62 2.76 4.60 4.53 3.00 3.46 2.43 11.29%
DPS 2.50 3.00 3.00 2.00 2.00 1.00 0.00 -
NAPS 0.2557 0.2313 0.2293 0.2159 0.1891 0.1736 0.1494 9.36%
Adjusted Per Share Value based on latest NOSH - 247,421
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.39 10.35 11.77 12.04 10.16 9.55 7.11 9.68%
EPS 2.26 1.40 2.30 2.26 1.51 1.74 1.21 10.96%
DPS 1.22 1.49 1.50 1.01 1.00 0.50 0.00 -
NAPS 0.1251 0.1171 0.1146 0.1077 0.095 0.0872 0.0746 8.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.29 0.30 0.35 0.25 0.21 0.30 0.17 -
P/RPS 1.14 1.47 1.49 1.04 1.04 1.58 1.19 -0.71%
P/EPS 6.28 10.86 7.61 5.52 6.99 8.67 6.99 -1.76%
EY 15.93 9.20 13.14 18.11 14.30 11.53 14.30 1.81%
DY 8.62 10.00 8.57 8.00 9.52 3.33 0.00 -
P/NAPS 1.13 1.30 1.53 1.16 1.11 1.73 1.14 -0.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 23/08/11 25/08/10 25/08/09 28/08/08 22/08/07 22/08/06 -
Price 0.30 0.29 0.34 0.25 0.23 0.29 0.16 -
P/RPS 1.18 1.42 1.44 1.04 1.14 1.52 1.12 0.87%
P/EPS 6.49 10.50 7.39 5.52 7.66 8.38 6.58 -0.22%
EY 15.40 9.52 13.53 18.11 13.06 11.93 15.19 0.22%
DY 8.33 10.34 8.82 8.00 8.70 3.45 0.00 -
P/NAPS 1.17 1.25 1.48 1.16 1.22 1.67 1.07 1.49%

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