[WILLOW] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.23%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 99,291 71,872 51,571 55,931 60,955 49,936 50,068 12.07%
PBT 22,728 15,439 9,129 12,568 14,326 9,475 9,815 15.00%
Tax -3,868 -2,519 -1,955 -2,220 -2,385 -1,558 -1,734 14.29%
NP 18,860 12,920 7,174 10,348 11,941 7,917 8,081 15.15%
-
NP to SH 18,935 13,061 7,279 10,348 11,941 7,917 8,081 15.23%
-
Tax Rate 17.02% 16.32% 21.42% 17.66% 16.65% 16.44% 17.67% -
Total Cost 80,431 58,952 44,397 45,583 49,014 42,019 41,987 11.43%
-
Net Worth 79,161 66,441 59,398 58,491 56,945 49,599 45,280 9.74%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,295 6,071 7,390 7,425 4,985 4,975 2,491 19.59%
Div Payout % 38.53% 46.48% 101.54% 71.75% 41.75% 62.84% 30.83% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 79,161 66,441 59,398 58,491 56,945 49,599 45,280 9.74%
NOSH 243,198 243,823 246,774 247,215 248,347 249,120 247,432 -0.28%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.99% 17.98% 13.91% 18.50% 19.59% 15.85% 16.14% -
ROE 23.92% 19.66% 12.25% 17.69% 20.97% 15.96% 17.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.83 29.48 20.90 22.62 24.54 20.04 20.24 12.39%
EPS 7.79 5.36 2.95 4.19 4.81 3.18 3.27 15.55%
DPS 3.00 2.50 3.00 3.00 2.00 2.00 1.00 20.07%
NAPS 0.3255 0.2725 0.2407 0.2366 0.2293 0.1991 0.183 10.06%
Adjusted Per Share Value based on latest NOSH - 247,215
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.02 14.49 10.40 11.28 12.29 10.07 10.09 12.08%
EPS 3.82 2.63 1.47 2.09 2.41 1.60 1.63 15.23%
DPS 1.47 1.22 1.49 1.50 1.01 1.00 0.50 19.67%
NAPS 0.1596 0.134 0.1198 0.1179 0.1148 0.10 0.0913 9.74%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.505 0.33 0.26 0.39 0.25 0.20 0.27 -
P/RPS 1.24 1.12 1.24 1.72 1.02 1.00 1.33 -1.15%
P/EPS 6.49 6.16 8.81 9.32 5.20 6.29 8.27 -3.95%
EY 15.42 16.23 11.34 10.73 19.23 15.89 12.10 4.11%
DY 5.94 7.58 11.54 7.69 8.00 10.00 3.70 8.20%
P/NAPS 1.55 1.21 1.08 1.65 1.09 1.00 1.48 0.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 24/11/10 24/11/09 25/11/08 20/11/07 -
Price 0.645 0.32 0.30 0.37 0.32 0.18 0.24 -
P/RPS 1.58 1.09 1.44 1.64 1.30 0.90 1.19 4.83%
P/EPS 8.28 5.97 10.17 8.84 6.66 5.66 7.35 2.00%
EY 12.07 16.74 9.83 11.31 15.03 17.66 13.61 -1.97%
DY 4.65 7.81 10.00 8.11 6.25 11.11 4.17 1.83%
P/NAPS 1.98 1.17 1.25 1.56 1.40 0.90 1.31 7.12%

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