[WILLOW] QoQ Cumulative 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- -58.8%
YoY- 108.38%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative 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 87,072 57,963 29,161 134,639 97,812 66,726 63.15%
PBT 18,892 13,826 9,899 5,616 15,450 10,362 6,655 100.10%
Tax -3,991 -2,740 -2,045 -1,044 -4,361 -3,015 -1,789 70.48%
NP 14,901 11,086 7,854 4,572 11,089 7,347 4,866 110.44%
-
NP to SH 14,869 11,099 7,864 4,576 11,108 7,385 4,908 108.94%
-
Tax Rate 21.13% 19.82% 20.66% 18.59% 28.23% 29.10% 26.88% -
Total Cost 124,437 75,986 50,109 24,589 123,550 90,465 61,860 59.15%
-
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% 6.91% 5.05% 2.94% 7.13% 4.90% 3.36% -
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 17.89 11.91 5.99 27.67 20.10 13.71 63.19%
EPS 3.06 2.28 1.62 0.94 2.28 1.52 1.00 110.34%
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 17.55 11.69 5.88 27.14 19.72 13.45 63.16%
EPS 3.00 2.24 1.59 0.92 2.24 1.49 0.99 108.98%
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 2.24 3.82 8.01 1.83 2.89 3.76 -38.26%
P/EPS 17.02 17.54 28.15 51.04 22.12 38.22 51.06 -51.82%
EY 5.88 5.70 3.55 1.96 4.52 2.62 1.96 107.59%
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 2.43 3.44 7.68 1.66 2.49 3.79 -39.04%
P/EPS 16.85 19.07 25.37 48.91 20.15 32.95 51.56 -52.45%
EY 5.93 5.24 3.94 2.04 4.96 3.04 1.94 110.19%
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