[WILLOW] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -83.42%
YoY- -20.07%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 54,403 38,987 42,342 35,572 53,817 30,369 34,151 36.28%
PBT 8,571 4,205 4,121 2,424 11,180 3,530 3,714 74.36%
Tax -1,472 -868 -1,011 -752 -613 -815 -951 33.70%
NP 7,099 3,337 3,110 1,672 10,567 2,715 2,763 87.26%
-
NP to SH 7,142 3,359 3,059 1,701 10,260 2,718 2,767 87.84%
-
Tax Rate 17.17% 20.64% 24.53% 31.02% 5.48% 23.09% 25.61% -
Total Cost 47,304 35,650 39,232 33,900 43,250 27,654 31,388 31.35%
-
Net Worth 184,482 174,792 174,792 179,648 174,792 165,157 165,168 7.62%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,282 - - - 7,283 - - -
Div Payout % 101.96% - - - 70.98% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 184,482 174,792 174,792 179,648 174,792 165,157 165,168 7.62%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.05% 8.56% 7.34% 4.70% 19.64% 8.94% 8.09% -
ROE 3.87% 1.92% 1.75% 0.95% 5.87% 1.65% 1.68% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.21 8.03 8.72 7.33 11.08 6.25 7.03 36.37%
EPS 1.47 0.69 0.63 0.35 2.11 0.57 0.56 89.95%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.38 0.36 0.36 0.37 0.36 0.34 0.34 7.67%
Adjusted Per Share Value based on latest NOSH - 496,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.97 7.86 8.54 7.17 10.85 6.12 6.89 36.23%
EPS 1.44 0.68 0.62 0.34 2.07 0.55 0.56 87.37%
DPS 1.47 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.3719 0.3524 0.3524 0.3622 0.3524 0.333 0.333 7.62%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.385 0.425 0.415 0.54 0.445 0.42 0.47 -
P/RPS 3.44 5.29 4.76 7.37 4.01 6.72 6.69 -35.73%
P/EPS 26.17 61.43 65.87 154.14 21.06 75.06 82.52 -53.39%
EY 3.82 1.63 1.52 0.65 4.75 1.33 1.21 114.75%
DY 3.90 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 1.01 1.18 1.15 1.46 1.24 1.24 1.38 -18.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 17/11/21 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 -
Price 0.375 0.395 0.44 0.45 0.43 0.435 0.455 -
P/RPS 3.35 4.92 5.05 6.14 3.88 6.96 6.47 -35.44%
P/EPS 25.49 57.10 69.84 128.45 20.35 77.74 79.88 -53.20%
EY 3.92 1.75 1.43 0.78 4.91 1.29 1.25 113.80%
DY 4.00 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.99 1.10 1.22 1.22 1.19 1.28 1.34 -18.23%

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