[WILLOW] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -82.89%
YoY- 53.5%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 192,525 139,421 89,468 41,512 171,304 116,901 77,914 82.47%
PBT 19,442 13,582 6,604 3,415 19,321 10,750 6,545 106.23%
Tax -4,109 -2,729 -1,615 -813 -4,103 -2,631 -1,763 75.51%
NP 15,333 10,853 4,989 2,602 15,218 8,119 4,782 116.98%
-
NP to SH 15,386 10,877 5,005 2,611 15,261 8,119 4,760 118.14%
-
Tax Rate 21.13% 20.09% 24.45% 23.81% 21.24% 24.47% 26.94% -
Total Cost 177,192 128,568 84,479 38,910 156,086 108,782 73,132 80.10%
-
Net Worth 198,762 189,104 184,407 189,277 184,482 174,792 174,792 8.91%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 7,271 - - - 7,282 - - -
Div Payout % 47.26% - - - 47.72% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 198,762 189,104 184,407 189,277 184,482 174,792 174,792 8.91%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.96% 7.78% 5.58% 6.27% 8.88% 6.95% 6.14% -
ROE 7.74% 5.75% 2.71% 1.38% 8.27% 4.64% 2.72% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.71 28.75 18.44 8.55 35.29 24.08 16.05 82.62%
EPS 3.17 2.24 1.03 0.54 3.14 1.67 0.98 118.25%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.41 0.39 0.38 0.39 0.38 0.36 0.36 9.03%
Adjusted Per Share Value based on latest NOSH - 496,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.82 28.11 18.04 8.37 34.54 23.57 15.71 82.47%
EPS 3.10 2.19 1.01 0.53 3.08 1.64 0.96 118.00%
DPS 1.47 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.4007 0.3813 0.3718 0.3816 0.3719 0.3524 0.3524 8.91%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.38 0.335 0.355 0.40 0.385 0.425 0.415 -
P/RPS 0.96 1.17 1.93 4.68 1.09 1.77 2.59 -48.30%
P/EPS 11.97 14.93 34.42 74.35 12.25 25.42 42.33 -56.81%
EY 8.35 6.70 2.91 1.34 8.16 3.93 2.36 131.65%
DY 3.95 0.00 0.00 0.00 3.90 0.00 0.00 -
P/NAPS 0.93 0.86 0.93 1.03 1.01 1.18 1.15 -13.16%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 16/11/22 24/08/22 25/05/22 24/02/22 17/11/21 18/08/21 -
Price 0.39 0.345 0.365 0.385 0.375 0.395 0.44 -
P/RPS 0.98 1.20 1.98 4.50 1.06 1.64 2.74 -49.51%
P/EPS 12.29 15.38 35.39 71.56 11.93 23.62 44.88 -57.73%
EY 8.14 6.50 2.83 1.40 8.38 4.23 2.23 136.51%
DY 3.85 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.96 0.99 0.99 1.10 1.22 -15.32%

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