[WILLOW] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 41.14%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 61,961 27,810 139,338 87,072 57,963 29,161 134,639 -40.42%
PBT 6,774 3,060 18,892 13,826 9,899 5,616 15,450 -42.31%
Tax -1,888 -937 -3,991 -2,740 -2,045 -1,044 -4,361 -42.80%
NP 4,886 2,123 14,901 11,086 7,854 4,572 11,089 -42.12%
-
NP to SH 4,895 2,128 14,869 11,099 7,864 4,576 11,108 -42.12%
-
Tax Rate 27.87% 30.62% 21.13% 19.82% 20.66% 18.59% 28.23% -
Total Cost 57,075 25,687 124,437 75,986 50,109 24,589 123,550 -40.26%
-
Net Worth 165,168 165,405 165,438 160,572 155,706 155,706 155,727 4.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 7,298 - - - 4,866 -
Div Payout % - - 49.09% - - - 43.81% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 165,168 165,405 165,438 160,572 155,706 155,706 155,727 4.00%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.89% 7.63% 10.69% 12.73% 13.55% 15.68% 8.24% -
ROE 2.96% 1.29% 8.99% 6.91% 5.05% 2.94% 7.13% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.75 5.72 28.64 17.89 11.91 5.99 27.67 -40.37%
EPS 1.00 0.44 3.06 2.28 1.62 0.94 2.28 -42.30%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.34 0.34 0.34 0.33 0.32 0.32 0.32 4.12%
Adjusted Per Share Value based on latest NOSH - 496,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.49 5.61 28.09 17.55 11.69 5.88 27.14 -40.42%
EPS 0.99 0.43 3.00 2.24 1.59 0.92 2.24 -42.00%
DPS 0.00 0.00 1.47 0.00 0.00 0.00 0.98 -
NAPS 0.333 0.3335 0.3335 0.3237 0.3139 0.3139 0.314 3.99%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.47 0.375 0.52 0.40 0.455 0.48 0.505 -
P/RPS 3.68 6.56 1.82 2.24 3.82 8.01 1.83 59.38%
P/EPS 46.64 85.73 17.02 17.54 28.15 51.04 22.12 64.50%
EY 2.14 1.17 5.88 5.70 3.55 1.96 4.52 -39.28%
DY 0.00 0.00 2.88 0.00 0.00 0.00 1.98 -
P/NAPS 1.38 1.10 1.53 1.21 1.42 1.50 1.58 -8.63%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 28/05/20 26/02/20 15/11/19 21/08/19 02/05/19 28/02/19 -
Price 0.455 0.495 0.515 0.435 0.41 0.46 0.46 -
P/RPS 3.57 8.66 1.80 2.43 3.44 7.68 1.66 66.68%
P/EPS 45.16 113.16 16.85 19.07 25.37 48.91 20.15 71.34%
EY 2.21 0.88 5.93 5.24 3.94 2.04 4.96 -41.69%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.17 -
P/NAPS 1.34 1.46 1.51 1.32 1.28 1.44 1.44 -4.68%

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