[WILLOW] QoQ Annualized Quarter 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- 39.92%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 166,048 171,304 155,868 155,828 142,288 146,147 123,106 22.09%
PBT 13,660 19,321 14,333 13,090 9,696 21,484 13,738 -0.37%
Tax -3,252 -4,103 -3,508 -3,526 -3,008 -3,316 -3,604 -6.62%
NP 10,408 15,218 10,825 9,564 6,688 18,168 10,134 1.79%
-
NP to SH 10,444 15,261 10,825 9,520 6,804 17,873 10,150 1.92%
-
Tax Rate 23.81% 21.24% 24.47% 26.94% 31.02% 15.43% 26.23% -
Total Cost 155,640 156,086 145,042 146,264 135,600 127,979 112,972 23.83%
-
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 - - - 7,283 - -
Div Payout % - 47.72% - - - 40.75% - -
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 6.27% 8.88% 6.95% 6.14% 4.70% 12.43% 8.23% -
ROE 5.52% 8.27% 6.19% 5.45% 3.79% 10.23% 6.15% -
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 34.21 35.29 32.10 32.09 29.31 30.10 25.34 22.17%
EPS 2.16 3.14 2.23 1.96 1.40 3.68 2.09 2.22%
DPS 0.00 1.50 0.00 0.00 0.00 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 33.48 34.54 31.43 31.42 28.69 29.47 24.82 22.10%
EPS 2.11 3.08 2.18 1.92 1.37 3.60 2.05 1.94%
DPS 0.00 1.47 0.00 0.00 0.00 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 1.17 1.09 1.32 1.29 1.84 1.48 1.66 -20.81%
P/EPS 18.59 12.25 19.06 21.17 38.53 12.09 20.10 -5.07%
EY 5.38 8.16 5.25 4.72 2.60 8.27 4.98 5.29%
DY 0.00 3.90 0.00 0.00 0.00 3.37 0.00 -
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 1.13 1.06 1.23 1.37 1.54 1.43 1.72 -24.44%
P/EPS 17.89 11.93 17.72 22.44 32.11 11.68 20.82 -9.62%
EY 5.59 8.38 5.64 4.46 3.11 8.56 4.80 10.70%
DY 0.00 4.00 0.00 0.00 0.00 3.49 0.00 -
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