[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 50.41%
YoY- -40.65%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 87,072 57,963 29,161 134,639 97,812 66,726 35,590 81.46%
PBT 13,826 9,899 5,616 15,450 10,362 6,655 3,101 170.64%
Tax -2,740 -2,045 -1,044 -4,361 -3,015 -1,789 -905 109.14%
NP 11,086 7,854 4,572 11,089 7,347 4,866 2,196 193.99%
-
NP to SH 11,099 7,864 4,576 11,108 7,385 4,908 2,196 194.22%
-
Tax Rate 19.82% 20.66% 18.59% 28.23% 29.10% 26.88% 29.18% -
Total Cost 75,986 50,109 24,589 123,550 90,465 61,860 33,394 72.91%
-
Net Worth 160,572 155,706 155,706 155,727 150,862 145,996 148,429 5.37%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 4,866 - - - -
Div Payout % - - - 43.81% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 160,572 155,706 155,706 155,727 150,862 145,996 148,429 5.37%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 248,000 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.73% 13.55% 15.68% 8.24% 7.51% 7.29% 6.17% -
ROE 6.91% 5.05% 2.94% 7.13% 4.90% 3.36% 1.48% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.89 11.91 5.99 27.67 20.10 13.71 14.63 14.33%
EPS 2.28 1.62 0.94 2.28 1.52 1.00 0.90 85.73%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.32 0.32 0.31 0.30 0.61 -33.58%
Adjusted Per Share Value based on latest NOSH - 496,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.55 11.69 5.88 27.14 19.72 13.45 7.18 81.35%
EPS 2.24 1.59 0.92 2.24 1.49 0.99 0.44 195.64%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.3237 0.3139 0.3139 0.314 0.3042 0.2943 0.2993 5.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.40 0.455 0.48 0.505 0.58 0.515 1.09 -
P/RPS 2.24 3.82 8.01 1.83 2.89 3.76 7.45 -55.08%
P/EPS 17.54 28.15 51.04 22.12 38.22 51.06 120.78 -72.33%
EY 5.70 3.55 1.96 4.52 2.62 1.96 0.83 260.87%
DY 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
P/NAPS 1.21 1.42 1.50 1.58 1.87 1.72 1.79 -22.95%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 15/11/19 21/08/19 02/05/19 28/02/19 21/11/18 15/08/18 16/05/18 -
Price 0.435 0.41 0.46 0.46 0.50 0.52 1.15 -
P/RPS 2.43 3.44 7.68 1.66 2.49 3.79 7.86 -54.24%
P/EPS 19.07 25.37 48.91 20.15 32.95 51.56 127.43 -71.78%
EY 5.24 3.94 2.04 4.96 3.04 1.94 0.78 255.62%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.32 1.28 1.44 1.44 1.61 1.73 1.89 -21.26%

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