[WILLOW] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
17-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -68.46%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 209,273 190,485 183,176 180,264 192,525 185,894 178,936 10.97%
PBT 15,622 14,830 12,534 10,196 19,442 18,109 13,208 11.80%
Tax -4,793 -4,328 -4,534 -5,432 -4,109 -3,638 -3,230 30.00%
NP 10,829 10,502 8,000 4,764 15,333 14,470 9,978 5.59%
-
NP to SH 10,863 10,557 8,082 4,852 15,386 14,502 10,010 5.58%
-
Tax Rate 30.68% 29.18% 36.17% 53.28% 21.13% 20.09% 24.45% -
Total Cost 198,444 179,982 175,176 175,500 177,192 171,424 168,958 11.28%
-
Net Worth 208,457 203,610 198,762 198,762 198,762 189,104 184,407 8.49%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,271 - - - 7,271 - - -
Div Payout % 66.94% - - - 47.26% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 208,457 203,610 198,762 198,762 198,762 189,104 184,407 8.49%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.17% 5.51% 4.37% 2.64% 7.96% 7.78% 5.58% -
ROE 5.21% 5.19% 4.07% 2.44% 7.74% 7.67% 5.43% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 43.17 39.29 37.78 37.18 39.71 38.34 36.87 11.05%
EPS 2.23 2.17 1.70 1.00 3.17 2.99 2.06 5.41%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.43 0.42 0.41 0.41 0.41 0.39 0.38 8.56%
Adjusted Per Share Value based on latest NOSH - 496,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.19 38.40 36.93 36.34 38.82 37.48 36.08 10.96%
EPS 2.19 2.13 1.63 0.98 3.10 2.92 2.02 5.51%
DPS 1.47 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.4203 0.4105 0.4007 0.4007 0.4007 0.3813 0.3718 8.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.355 0.36 0.35 0.39 0.38 0.335 0.355 -
P/RPS 0.82 0.92 0.93 1.05 0.96 0.87 0.96 -9.94%
P/EPS 15.84 16.53 20.99 38.97 11.97 11.20 17.21 -5.36%
EY 6.31 6.05 4.76 2.57 8.35 8.93 5.81 5.64%
DY 4.23 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.83 0.86 0.85 0.95 0.93 0.86 0.93 -7.28%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 15/11/23 23/08/23 17/05/23 27/02/23 16/11/22 24/08/22 -
Price 0.35 0.345 0.35 0.365 0.39 0.345 0.365 -
P/RPS 0.81 0.88 0.93 0.98 0.98 0.90 0.99 -12.48%
P/EPS 15.62 15.84 20.99 36.47 12.29 11.53 17.70 -7.97%
EY 6.40 6.31 4.76 2.74 8.14 8.67 5.65 8.63%
DY 4.29 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.81 0.82 0.85 0.89 0.95 0.88 0.96 -10.68%

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