[WILLOW] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.82%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 52,160 54,469 62,001 51,157 51,937 39,446 36,359 6.19%
PBT 10,180 11,563 15,164 9,958 9,713 9,490 5,673 10.23%
Tax -1,799 -2,251 -2,550 -1,897 -1,475 -1,434 -1,333 5.12%
NP 8,381 9,312 12,614 8,061 8,238 8,056 4,340 11.58%
-
NP to SH 8,507 9,322 12,614 8,061 8,238 8,056 4,340 11.86%
-
Tax Rate 17.67% 19.47% 16.82% 19.05% 15.19% 15.11% 23.50% -
Total Cost 43,779 45,157 49,387 43,096 43,699 31,390 32,019 5.34%
-
Net Worth 62,120 61,246 60,340 52,374 48,234 41,998 33,586 10.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,071 7,390 7,425 4,985 4,975 2,491 - -
Div Payout % 71.37% 79.28% 58.86% 61.85% 60.39% 30.92% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 62,120 61,246 60,340 52,374 48,234 41,998 33,586 10.78%
NOSH 242,847 246,363 247,500 249,285 248,761 249,100 247,868 -0.34%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.07% 17.10% 20.34% 15.76% 15.86% 20.42% 11.94% -
ROE 13.69% 15.22% 20.90% 15.39% 17.08% 19.18% 12.92% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.48 22.11 25.05 20.52 20.88 15.84 14.67 6.55%
EPS 3.50 3.78 5.10 3.23 3.31 3.23 1.75 12.24%
DPS 2.50 3.00 3.00 2.00 2.00 1.00 0.00 -
NAPS 0.2558 0.2486 0.2438 0.2101 0.1939 0.1686 0.1355 11.16%
Adjusted Per Share Value based on latest NOSH - 249,285
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.52 10.98 12.50 10.31 10.47 7.95 7.33 6.20%
EPS 1.72 1.88 2.54 1.63 1.66 1.62 0.88 11.81%
DPS 1.22 1.49 1.50 1.01 1.00 0.50 0.00 -
NAPS 0.1252 0.1235 0.1217 0.1056 0.0972 0.0847 0.0677 10.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.30 0.40 0.35 0.23 0.23 0.20 0.12 -
P/RPS 1.40 1.81 1.40 1.12 1.10 1.26 0.82 9.32%
P/EPS 8.56 10.57 6.87 7.11 6.95 6.18 6.85 3.78%
EY 11.68 9.46 14.56 14.06 14.40 16.17 14.59 -3.63%
DY 8.33 7.50 8.57 8.70 8.70 5.00 0.00 -
P/NAPS 1.17 1.61 1.44 1.09 1.19 1.19 0.89 4.66%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 24/02/11 24/02/10 24/02/09 26/02/08 14/02/07 27/02/06 -
Price 0.31 0.36 0.34 0.20 0.19 0.25 0.14 -
P/RPS 1.44 1.63 1.36 0.97 0.91 1.58 0.95 7.17%
P/EPS 8.85 9.51 6.67 6.18 5.74 7.73 8.00 1.69%
EY 11.30 10.51 14.99 16.17 17.43 12.94 12.51 -1.68%
DY 8.06 8.33 8.82 10.00 10.53 4.00 0.00 -
P/NAPS 1.21 1.45 1.39 0.95 0.98 1.48 1.03 2.71%

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