[WILLOW] QoQ Cumulative 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- 179.84%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 41,512 171,304 116,901 77,914 35,572 146,147 92,330 -41.33%
PBT 3,415 19,321 10,750 6,545 2,424 21,484 10,304 -52.14%
Tax -813 -4,103 -2,631 -1,763 -752 -3,316 -2,703 -55.14%
NP 2,602 15,218 8,119 4,782 1,672 18,168 7,601 -51.09%
-
NP to SH 2,611 15,261 8,119 4,760 1,701 17,873 7,613 -51.03%
-
Tax Rate 23.81% 21.24% 24.47% 26.94% 31.02% 15.43% 26.23% -
Total Cost 38,910 156,086 108,782 73,132 33,900 127,979 84,729 -40.50%
-
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 1.38% 8.27% 4.64% 2.72% 0.95% 10.23% 4.61% -
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 8.55 35.29 24.08 16.05 7.33 30.10 19.01 -41.32%
EPS 0.54 3.14 1.67 0.98 0.35 3.68 1.57 -50.94%
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 8.37 34.54 23.57 15.71 7.17 29.47 18.61 -41.32%
EPS 0.53 3.08 1.64 0.96 0.34 3.60 1.53 -50.70%
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 4.68 1.09 1.77 2.59 7.37 1.48 2.21 64.98%
P/EPS 74.35 12.25 25.42 42.33 154.14 12.09 26.80 97.56%
EY 1.34 8.16 3.93 2.36 0.65 8.27 3.73 -49.49%
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 4.50 1.06 1.64 2.74 6.14 1.43 2.29 56.95%
P/EPS 71.56 11.93 23.62 44.88 128.45 11.68 27.76 88.11%
EY 1.40 8.38 4.23 2.23 0.78 8.56 3.60 -46.75%
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