[WILLOW] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1.67%
YoY- 49.06%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 177,244 171,304 170,718 162,100 153,909 146,147 144,596 14.55%
PBT 20,312 19,321 21,930 21,255 20,848 21,484 15,370 20.44%
Tax -4,164 -4,103 -3,244 -3,191 -3,131 -3,316 -3,954 3.51%
NP 16,148 15,218 18,686 18,064 17,717 18,168 11,416 26.03%
-
NP to SH 16,171 15,261 18,379 17,738 17,446 17,873 11,383 26.39%
-
Tax Rate 20.50% 21.24% 14.79% 15.01% 15.02% 15.43% 25.73% -
Total Cost 161,096 156,086 152,032 144,036 136,192 127,979 133,180 13.53%
-
Net Worth 189,277 184,482 174,792 174,792 179,648 174,792 165,157 9.52%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 7,282 7,282 7,283 7,283 7,283 7,283 7,298 -0.14%
Div Payout % 45.03% 47.72% 39.63% 41.06% 41.75% 40.75% 64.12% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 189,277 184,482 174,792 174,792 179,648 174,792 165,157 9.52%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.11% 8.88% 10.95% 11.14% 11.51% 12.43% 7.90% -
ROE 8.54% 8.27% 10.51% 10.15% 9.71% 10.23% 6.89% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 36.52 35.29 35.16 33.39 31.70 30.10 29.77 14.60%
EPS 3.33 3.14 3.79 3.65 3.59 3.68 2.34 26.54%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.39 0.38 0.36 0.36 0.37 0.36 0.34 9.58%
Adjusted Per Share Value based on latest NOSH - 496,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 35.73 34.54 34.42 32.68 31.03 29.47 29.15 14.54%
EPS 3.26 3.08 3.71 3.58 3.52 3.60 2.29 26.57%
DPS 1.47 1.47 1.47 1.47 1.47 1.47 1.47 0.00%
NAPS 0.3816 0.3719 0.3524 0.3524 0.3622 0.3524 0.333 9.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.40 0.385 0.425 0.415 0.54 0.445 0.42 -
P/RPS 1.10 1.09 1.21 1.24 1.70 1.48 1.41 -15.26%
P/EPS 12.00 12.25 11.23 11.36 15.03 12.09 17.92 -23.47%
EY 8.33 8.16 8.91 8.80 6.65 8.27 5.58 30.65%
DY 3.75 3.90 3.53 3.61 2.78 3.37 3.57 3.33%
P/NAPS 1.03 1.01 1.18 1.15 1.46 1.24 1.24 -11.64%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 17/11/21 18/08/21 19/05/21 25/02/21 18/11/20 -
Price 0.385 0.375 0.395 0.44 0.45 0.43 0.435 -
P/RPS 1.05 1.06 1.12 1.32 1.42 1.43 1.46 -19.74%
P/EPS 11.55 11.93 10.44 12.04 12.52 11.68 18.56 -27.13%
EY 8.65 8.38 9.58 8.30 7.98 8.56 5.39 37.11%
DY 3.90 4.00 3.80 3.41 3.33 3.49 3.45 8.52%
P/NAPS 0.99 0.99 1.10 1.22 1.22 1.19 1.28 -15.75%

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