[WILLOW] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.67%
YoY- -46.33%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,802 29,161 36,827 31,086 31,136 35,590 45,121 -25.92%
PBT 4,283 5,616 5,088 3,707 3,554 3,101 5,631 -16.71%
Tax -1,001 -1,044 -1,346 -1,226 -884 -905 -742 22.15%
NP 3,282 4,572 3,742 2,481 2,670 2,196 4,889 -23.38%
-
NP to SH 3,288 4,576 3,723 2,477 2,712 2,196 4,806 -22.41%
-
Tax Rate 23.37% 18.59% 26.45% 33.07% 24.87% 29.18% 13.18% -
Total Cost 25,520 24,589 33,085 28,605 28,466 33,394 40,232 -26.23%
-
Net Worth 155,706 155,706 155,727 150,862 145,996 148,429 148,429 3.25%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 4,866 - - - - -
Div Payout % - - 130.71% - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 155,706 155,706 155,727 150,862 145,996 148,429 148,429 3.25%
NOSH 496,000 496,000 496,000 496,000 496,000 248,000 248,000 58.94%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.40% 15.68% 10.16% 7.98% 8.58% 6.17% 10.84% -
ROE 2.11% 2.94% 2.39% 1.64% 1.86% 1.48% 3.24% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.92 5.99 7.57 6.39 6.40 14.63 18.54 -53.38%
EPS 0.68 0.94 0.76 0.52 0.55 0.90 1.97 -50.88%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.30 0.61 0.61 -35.03%
Adjusted Per Share Value based on latest NOSH - 496,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.81 5.88 7.42 6.27 6.28 7.18 9.10 -25.91%
EPS 0.66 0.92 0.75 0.50 0.55 0.44 0.97 -22.69%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.3139 0.3139 0.314 0.3042 0.2943 0.2993 0.2993 3.23%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.455 0.48 0.505 0.58 0.515 1.09 1.13 -
P/RPS 7.69 8.01 6.67 9.08 8.05 7.45 6.09 16.87%
P/EPS 67.33 51.04 66.01 113.95 92.41 120.78 57.21 11.50%
EY 1.49 1.96 1.51 0.88 1.08 0.83 1.75 -10.19%
DY 0.00 0.00 1.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.50 1.58 1.87 1.72 1.79 1.85 -16.20%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 02/05/19 28/02/19 21/11/18 15/08/18 16/05/18 27/02/18 -
Price 0.41 0.46 0.46 0.50 0.52 1.15 1.23 -
P/RPS 6.93 7.68 6.08 7.83 8.13 7.86 6.63 3.00%
P/EPS 60.67 48.91 60.13 98.23 93.31 127.43 62.27 -1.72%
EY 1.65 2.04 1.66 1.02 1.07 0.78 1.61 1.65%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.44 1.44 1.61 1.73 1.89 2.02 -26.28%

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