[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -88.27%
YoY- -55.89%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 134,639 97,812 66,726 35,590 155,385 110,264 72,730 50.59%
PBT 15,450 10,362 6,655 3,101 22,625 16,994 11,149 24.22%
Tax -4,361 -3,015 -1,789 -905 -3,965 -3,223 -1,934 71.70%
NP 11,089 7,347 4,866 2,196 18,660 13,771 9,215 13.09%
-
NP to SH 11,108 7,385 4,908 2,196 18,717 13,911 9,296 12.56%
-
Tax Rate 28.23% 29.10% 26.88% 29.18% 17.52% 18.97% 17.35% -
Total Cost 123,550 90,465 61,860 33,394 136,725 96,493 63,515 55.63%
-
Net Worth 155,727 150,862 145,996 148,429 148,429 145,996 141,129 6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,866 - - - - - - -
Div Payout % 43.81% - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 155,727 150,862 145,996 148,429 148,429 145,996 141,129 6.76%
NOSH 496,000 496,000 496,000 248,000 248,000 248,000 248,000 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.24% 7.51% 7.29% 6.17% 12.01% 12.49% 12.67% -
ROE 7.13% 4.90% 3.36% 1.48% 12.61% 9.53% 6.59% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.67 20.10 13.71 14.63 63.86 45.32 29.89 -5.00%
EPS 2.28 1.52 1.00 0.90 7.69 5.72 3.82 -29.04%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.30 0.61 0.61 0.60 0.58 -32.65%
Adjusted Per Share Value based on latest NOSH - 248,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.14 19.72 13.45 7.18 31.33 22.23 14.66 50.60%
EPS 2.24 1.49 0.99 0.44 3.77 2.80 1.87 12.75%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.314 0.3042 0.2943 0.2993 0.2993 0.2943 0.2845 6.77%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.505 0.58 0.515 1.09 1.13 1.19 1.58 -
P/RPS 1.83 2.89 3.76 7.45 1.77 2.63 5.29 -50.62%
P/EPS 22.12 38.22 51.06 120.78 14.69 20.82 41.36 -34.03%
EY 4.52 2.62 1.96 0.83 6.81 4.80 2.42 51.49%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.87 1.72 1.79 1.85 1.98 2.72 -30.31%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 21/11/18 15/08/18 16/05/18 27/02/18 22/11/17 23/08/17 -
Price 0.46 0.50 0.52 1.15 1.23 1.03 1.51 -
P/RPS 1.66 2.49 3.79 7.86 1.93 2.27 5.05 -52.27%
P/EPS 20.15 32.95 51.56 127.43 15.99 18.02 39.52 -36.09%
EY 4.96 3.04 1.94 0.78 6.25 5.55 2.53 56.44%
DY 2.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.61 1.73 1.89 2.02 1.72 2.60 -32.48%

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