[WILLOW] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -4.16%
YoY- 5.15%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 180,264 192,525 185,894 178,936 166,048 171,304 155,868 10.18%
PBT 10,196 19,442 18,109 13,208 13,660 19,321 14,333 -20.32%
Tax -5,432 -4,109 -3,638 -3,230 -3,252 -4,103 -3,508 33.88%
NP 4,764 15,333 14,470 9,978 10,408 15,218 10,825 -42.17%
-
NP to SH 4,852 15,386 14,502 10,010 10,444 15,261 10,825 -41.46%
-
Tax Rate 53.28% 21.13% 20.09% 24.45% 23.81% 21.24% 24.47% -
Total Cost 175,500 177,192 171,424 168,958 155,640 156,086 145,042 13.56%
-
Net Worth 198,762 198,762 189,104 184,407 189,277 184,482 174,792 8.95%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 7,271 - - - 7,282 - -
Div Payout % - 47.26% - - - 47.72% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 198,762 198,762 189,104 184,407 189,277 184,482 174,792 8.95%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.64% 7.96% 7.78% 5.58% 6.27% 8.88% 6.95% -
ROE 2.44% 7.74% 7.67% 5.43% 5.52% 8.27% 6.19% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 37.18 39.71 38.34 36.87 34.21 35.29 32.10 10.29%
EPS 1.00 3.17 2.99 2.06 2.16 3.14 2.23 -41.44%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.41 0.41 0.39 0.38 0.39 0.38 0.36 9.06%
Adjusted Per Share Value based on latest NOSH - 496,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 36.34 38.82 37.48 36.08 33.48 34.54 31.43 10.17%
EPS 0.98 3.10 2.92 2.02 2.11 3.08 2.18 -41.34%
DPS 0.00 1.47 0.00 0.00 0.00 1.47 0.00 -
NAPS 0.4007 0.4007 0.3813 0.3718 0.3816 0.3719 0.3524 8.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.39 0.38 0.335 0.355 0.40 0.385 0.425 -
P/RPS 1.05 0.96 0.87 0.96 1.17 1.09 1.32 -14.16%
P/EPS 38.97 11.97 11.20 17.21 18.59 12.25 19.06 61.16%
EY 2.57 8.35 8.93 5.81 5.38 8.16 5.25 -37.91%
DY 0.00 3.95 0.00 0.00 0.00 3.90 0.00 -
P/NAPS 0.95 0.93 0.86 0.93 1.03 1.01 1.18 -13.46%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 17/05/23 27/02/23 16/11/22 24/08/22 25/05/22 24/02/22 17/11/21 -
Price 0.365 0.39 0.345 0.365 0.385 0.375 0.395 -
P/RPS 0.98 0.98 0.90 0.99 1.13 1.06 1.23 -14.06%
P/EPS 36.47 12.29 11.53 17.70 17.89 11.93 17.72 61.87%
EY 2.74 8.14 8.67 5.65 5.59 8.38 5.64 -38.22%
DY 0.00 3.85 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.89 0.95 0.88 0.96 0.99 0.99 1.10 -13.18%

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