[WILLOW] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 277.48%
YoY- 172.15%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,987 42,342 35,572 53,817 30,369 34,151 27,810 25.23%
PBT 4,205 4,121 2,424 11,180 3,530 3,714 3,060 23.57%
Tax -868 -1,011 -752 -613 -815 -951 -937 -4.96%
NP 3,337 3,110 1,672 10,567 2,715 2,763 2,123 35.15%
-
NP to SH 3,359 3,059 1,701 10,260 2,718 2,767 2,128 35.53%
-
Tax Rate 20.64% 24.53% 31.02% 5.48% 23.09% 25.61% 30.62% -
Total Cost 35,650 39,232 33,900 43,250 27,654 31,388 25,687 24.39%
-
Net Worth 174,792 174,792 179,648 174,792 165,157 165,168 165,405 3.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 7,283 - - - -
Div Payout % - - - 70.98% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 174,792 174,792 179,648 174,792 165,157 165,168 165,405 3.74%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.56% 7.34% 4.70% 19.64% 8.94% 8.09% 7.63% -
ROE 1.92% 1.75% 0.95% 5.87% 1.65% 1.68% 1.29% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.03 8.72 7.33 11.08 6.25 7.03 5.72 25.34%
EPS 0.69 0.63 0.35 2.11 0.57 0.56 0.44 34.94%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.37 0.36 0.34 0.34 0.34 3.88%
Adjusted Per Share Value based on latest NOSH - 496,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.86 8.54 7.17 10.85 6.12 6.89 5.61 25.18%
EPS 0.68 0.62 0.34 2.07 0.55 0.56 0.43 35.69%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.3524 0.3524 0.3622 0.3524 0.333 0.333 0.3335 3.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.425 0.415 0.54 0.445 0.42 0.47 0.375 -
P/RPS 5.29 4.76 7.37 4.01 6.72 6.69 6.56 -13.35%
P/EPS 61.43 65.87 154.14 21.06 75.06 82.52 85.73 -19.90%
EY 1.63 1.52 0.65 4.75 1.33 1.21 1.17 24.71%
DY 0.00 0.00 0.00 3.37 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 1.46 1.24 1.24 1.38 1.10 4.78%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 28/05/20 -
Price 0.395 0.44 0.45 0.43 0.435 0.455 0.495 -
P/RPS 4.92 5.05 6.14 3.88 6.96 6.47 8.66 -31.38%
P/EPS 57.10 69.84 128.45 20.35 77.74 79.88 113.16 -36.59%
EY 1.75 1.43 0.78 4.91 1.29 1.25 0.88 58.07%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
P/NAPS 1.10 1.22 1.22 1.19 1.28 1.34 1.46 -17.18%

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