[WILLOW] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
17-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -73.1%
YoY- -53.54%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 66,409 51,276 46,522 45,066 53,104 49,953 47,956 24.16%
PBT 4,499 4,856 3,718 2,549 5,860 6,978 3,189 25.70%
Tax -1,547 -979 -909 -1,358 -1,380 -1,114 -802 54.77%
NP 2,952 3,877 2,809 1,191 4,480 5,864 2,387 15.17%
-
NP to SH 2,945 3,877 2,828 1,213 4,509 5,872 2,394 14.76%
-
Tax Rate 34.39% 20.16% 24.45% 53.28% 23.55% 15.96% 25.15% -
Total Cost 63,457 47,399 43,713 43,875 48,624 44,089 45,569 24.62%
-
Net Worth 208,457 203,610 198,762 198,762 198,762 189,104 184,407 8.49%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,271 - - - 7,271 - - -
Div Payout % 246.92% - - - 161.27% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 208,457 203,610 198,762 198,762 198,762 189,104 184,407 8.49%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.45% 7.56% 6.04% 2.64% 8.44% 11.74% 4.98% -
ROE 1.41% 1.90% 1.42% 0.61% 2.27% 3.11% 1.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.70 10.58 9.60 9.30 10.95 10.30 9.88 24.27%
EPS 0.60 0.78 0.60 0.25 0.93 1.21 0.49 14.41%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.43 0.42 0.41 0.41 0.41 0.39 0.38 8.56%
Adjusted Per Share Value based on latest NOSH - 496,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 13.39 10.34 9.38 9.09 10.71 10.07 9.67 24.15%
EPS 0.59 0.78 0.57 0.24 0.91 1.18 0.48 14.70%
DPS 1.47 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.4203 0.4105 0.4007 0.4007 0.4007 0.3813 0.3718 8.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.355 0.36 0.35 0.39 0.38 0.335 0.355 -
P/RPS 2.59 3.40 3.65 4.20 3.47 3.25 3.59 -19.51%
P/EPS 58.44 45.01 60.00 155.87 40.86 27.66 71.96 -12.92%
EY 1.71 2.22 1.67 0.64 2.45 3.61 1.39 14.76%
DY 4.23 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.83 0.86 0.85 0.95 0.93 0.86 0.93 -7.28%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 15/11/23 23/08/23 17/05/23 27/02/23 16/11/22 24/08/22 -
Price 0.35 0.345 0.35 0.365 0.39 0.345 0.365 -
P/RPS 2.56 3.26 3.65 3.93 3.56 3.35 3.69 -21.57%
P/EPS 57.61 43.14 60.00 145.88 41.93 28.49 73.99 -15.32%
EY 1.74 2.32 1.67 0.69 2.38 3.51 1.35 18.37%
DY 4.29 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.81 0.82 0.85 0.89 0.95 0.88 0.96 -10.68%

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