[WILLOW] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 117.32%
YoY- 33.97%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 91,588 45,066 192,525 139,421 89,468 41,512 171,304 -34.20%
PBT 6,267 2,549 19,442 13,582 6,604 3,415 19,321 -52.88%
Tax -2,267 -1,358 -4,109 -2,729 -1,615 -813 -4,103 -32.73%
NP 4,000 1,191 15,333 10,853 4,989 2,602 15,218 -59.06%
-
NP to SH 4,041 1,213 15,386 10,877 5,005 2,611 15,261 -58.86%
-
Tax Rate 36.17% 53.28% 21.13% 20.09% 24.45% 23.81% 21.24% -
Total Cost 87,588 43,875 177,192 128,568 84,479 38,910 156,086 -32.03%
-
Net Worth 198,762 198,762 198,762 189,104 184,407 189,277 184,482 5.11%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 7,271 - - - 7,282 -
Div Payout % - - 47.26% - - - 47.72% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 198,762 198,762 198,762 189,104 184,407 189,277 184,482 5.11%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.37% 2.64% 7.96% 7.78% 5.58% 6.27% 8.88% -
ROE 2.03% 0.61% 7.74% 5.75% 2.71% 1.38% 8.27% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.89 9.30 39.71 28.75 18.44 8.55 35.29 -34.14%
EPS 0.85 0.25 3.17 2.24 1.03 0.54 3.14 -58.25%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.41 0.41 0.41 0.39 0.38 0.39 0.38 5.21%
Adjusted Per Share Value based on latest NOSH - 496,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 18.47 9.09 38.82 28.11 18.04 8.37 34.54 -34.19%
EPS 0.81 0.24 3.10 2.19 1.01 0.53 3.08 -59.05%
DPS 0.00 0.00 1.47 0.00 0.00 0.00 1.47 -
NAPS 0.4007 0.4007 0.4007 0.3813 0.3718 0.3816 0.3719 5.11%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.35 0.39 0.38 0.335 0.355 0.40 0.385 -
P/RPS 1.85 4.20 0.96 1.17 1.93 4.68 1.09 42.42%
P/EPS 41.99 155.87 11.97 14.93 34.42 74.35 12.25 127.85%
EY 2.38 0.64 8.35 6.70 2.91 1.34 8.16 -56.11%
DY 0.00 0.00 3.95 0.00 0.00 0.00 3.90 -
P/NAPS 0.85 0.95 0.93 0.86 0.93 1.03 1.01 -10.88%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 17/05/23 27/02/23 16/11/22 24/08/22 25/05/22 24/02/22 -
Price 0.35 0.365 0.39 0.345 0.365 0.385 0.375 -
P/RPS 1.85 3.93 0.98 1.20 1.98 4.50 1.06 45.10%
P/EPS 41.99 145.88 12.29 15.38 35.39 71.56 11.93 131.91%
EY 2.38 0.69 8.14 6.50 2.83 1.40 8.38 -56.89%
DY 0.00 0.00 3.85 0.00 0.00 0.00 4.00 -
P/NAPS 0.85 0.89 0.95 0.88 0.96 0.99 0.99 -9.69%

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