[WILLOW] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 43.67%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 51,554 42,045 35,893 35,207 30,283 28,668 12,629 26.39%
PBT 9,461 9,327 6,330 -270 -828 307 1,379 37.80%
Tax -1,456 -1,489 -1,214 -1,002 -631 -435 -254 33.74%
NP 8,005 7,838 5,116 -1,272 -1,459 -128 1,125 38.64%
-
NP to SH 8,005 7,838 5,116 -1,272 -1,459 -128 1,125 38.64%
-
Tax Rate 15.39% 15.96% 19.18% - - 141.69% 18.42% -
Total Cost 43,549 34,207 30,777 36,479 31,742 28,796 11,504 24.81%
-
Net Worth 48,861 43,431 35,076 29,653 29,307 28,671 16,644 19.64%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,975 2,491 - - - - - -
Div Payout % 62.15% 31.78% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 48,861 43,431 35,076 29,653 29,307 28,671 16,644 19.64%
NOSH 246,279 248,461 247,540 244,666 251,999 246,956 181,111 5.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.53% 18.64% 14.25% -3.61% -4.82% -0.45% 8.91% -
ROE 16.38% 18.05% 14.59% -4.29% -4.98% -0.45% 6.76% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 20.93 16.92 14.50 14.39 12.02 11.61 6.97 20.09%
EPS 3.25 3.15 2.07 -0.52 -0.58 -0.05 0.62 31.76%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.1748 0.1417 0.1212 0.1163 0.1161 0.0919 13.67%
Adjusted Per Share Value based on latest NOSH - 244,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 10.39 8.48 7.24 7.10 6.11 5.78 2.55 26.35%
EPS 1.61 1.58 1.03 -0.26 -0.29 -0.03 0.23 38.26%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.0876 0.0707 0.0598 0.0591 0.0578 0.0336 19.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.22 0.25 0.16 0.10 0.23 0.16 0.00 -
P/RPS 1.05 1.48 1.10 0.69 1.91 1.38 0.00 -
P/EPS 6.77 7.92 7.74 -19.23 -39.73 -308.70 0.00 -
EY 14.77 12.62 12.92 -5.20 -2.52 -0.32 0.00 -
DY 9.09 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.43 1.13 0.83 1.98 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 02/05/08 22/05/07 24/05/06 18/05/05 27/05/04 23/05/03 - -
Price 0.21 0.27 0.14 0.09 0.18 0.16 0.00 -
P/RPS 1.00 1.60 0.97 0.63 1.50 1.38 0.00 -
P/EPS 6.46 8.56 6.77 -17.31 -31.09 -308.70 0.00 -
EY 15.48 11.68 14.76 -5.78 -3.22 -0.32 0.00 -
DY 9.52 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.54 0.99 0.74 1.55 1.38 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