[WILLOW] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 33.97%
YoY- 33.86%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 92,330 61,961 27,810 139,338 87,072 57,963 29,161 115.17%
PBT 10,304 6,774 3,060 18,892 13,826 9,899 5,616 49.70%
Tax -2,703 -1,888 -937 -3,991 -2,740 -2,045 -1,044 88.22%
NP 7,601 4,886 2,123 14,901 11,086 7,854 4,572 40.20%
-
NP to SH 7,613 4,895 2,128 14,869 11,099 7,864 4,576 40.27%
-
Tax Rate 26.23% 27.87% 30.62% 21.13% 19.82% 20.66% 18.59% -
Total Cost 84,729 57,075 25,687 124,437 75,986 50,109 24,589 127.62%
-
Net Worth 165,157 165,168 165,405 165,438 160,572 155,706 155,706 3.99%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 7,298 - - - -
Div Payout % - - - 49.09% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 165,157 165,168 165,405 165,438 160,572 155,706 155,706 3.99%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.23% 7.89% 7.63% 10.69% 12.73% 13.55% 15.68% -
ROE 4.61% 2.96% 1.29% 8.99% 6.91% 5.05% 2.94% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.01 12.75 5.72 28.64 17.89 11.91 5.99 115.50%
EPS 1.57 1.00 0.44 3.06 2.28 1.62 0.94 40.63%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.34 0.33 0.32 0.32 4.11%
Adjusted Per Share Value based on latest NOSH - 496,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.61 12.49 5.61 28.09 17.55 11.69 5.88 115.11%
EPS 1.53 0.99 0.43 3.00 2.24 1.59 0.92 40.23%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.333 0.333 0.3335 0.3335 0.3237 0.3139 0.3139 4.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.42 0.47 0.375 0.52 0.40 0.455 0.48 -
P/RPS 2.21 3.68 6.56 1.82 2.24 3.82 8.01 -57.51%
P/EPS 26.80 46.64 85.73 17.02 17.54 28.15 51.04 -34.83%
EY 3.73 2.14 1.17 5.88 5.70 3.55 1.96 53.38%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.24 1.38 1.10 1.53 1.21 1.42 1.50 -11.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 28/05/20 26/02/20 15/11/19 21/08/19 02/05/19 -
Price 0.435 0.455 0.495 0.515 0.435 0.41 0.46 -
P/RPS 2.29 3.57 8.66 1.80 2.43 3.44 7.68 -55.26%
P/EPS 27.76 45.16 113.16 16.85 19.07 25.37 48.91 -31.37%
EY 3.60 2.21 0.88 5.93 5.24 3.94 2.04 45.88%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 1.28 1.34 1.46 1.51 1.32 1.28 1.44 -7.53%

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