[WILLOW] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
02-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 64.78%
YoY- 108.38%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 139,338 116,096 115,926 116,644 134,639 130,416 133,452 2.91%
PBT 18,892 18,434 19,798 22,464 15,450 13,816 13,310 26.21%
Tax -3,991 -3,653 -4,090 -4,176 -4,361 -4,020 -3,578 7.53%
NP 14,901 14,781 15,708 18,288 11,089 9,796 9,732 32.74%
-
NP to SH 14,869 14,798 15,728 18,304 11,108 9,846 9,816 31.79%
-
Tax Rate 21.13% 19.82% 20.66% 18.59% 28.23% 29.10% 26.88% -
Total Cost 124,437 101,314 100,218 98,356 123,550 120,620 123,720 0.38%
-
Net Worth 165,438 160,572 155,706 155,706 155,727 150,862 145,996 8.66%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,298 - - - 4,866 - - -
Div Payout % 49.09% - - - 43.81% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 165,438 160,572 155,706 155,706 155,727 150,862 145,996 8.66%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.69% 12.73% 13.55% 15.68% 8.24% 7.51% 7.29% -
ROE 8.99% 9.22% 10.10% 11.76% 7.13% 6.53% 6.72% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.64 23.86 23.82 23.97 27.67 26.80 27.42 2.93%
EPS 3.06 3.04 3.24 3.76 2.28 2.03 2.00 32.67%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.34 0.33 0.32 0.32 0.32 0.31 0.30 8.67%
Adjusted Per Share Value based on latest NOSH - 496,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.09 23.41 23.37 23.52 27.14 26.29 26.91 2.89%
EPS 3.00 2.98 3.17 3.69 2.24 1.99 1.98 31.81%
DPS 1.47 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.3335 0.3237 0.3139 0.3139 0.314 0.3042 0.2943 8.66%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.52 0.40 0.455 0.48 0.505 0.58 0.515 -
P/RPS 1.82 1.68 1.91 2.00 1.83 2.16 1.88 -2.13%
P/EPS 17.02 13.15 14.08 12.76 22.12 28.67 25.53 -23.62%
EY 5.88 7.60 7.10 7.84 4.52 3.49 3.92 30.94%
DY 2.88 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 1.53 1.21 1.42 1.50 1.58 1.87 1.72 -7.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 15/11/19 21/08/19 02/05/19 28/02/19 21/11/18 15/08/18 -
Price 0.515 0.435 0.41 0.46 0.46 0.50 0.52 -
P/RPS 1.80 1.82 1.72 1.92 1.66 1.87 1.90 -3.53%
P/EPS 16.85 14.30 12.68 12.23 20.15 24.71 25.78 -24.62%
EY 5.93 6.99 7.88 8.18 4.96 4.05 3.88 32.58%
DY 2.91 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.51 1.32 1.28 1.44 1.44 1.61 1.73 -8.64%

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