[WILLOW] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -10.07%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 128,210 134,639 142,933 149,381 152,658 155,385 154,376 -11.65%
PBT 17,965 15,450 15,993 18,131 19,718 22,625 25,189 -20.19%
Tax -4,500 -4,361 -3,757 -3,820 -3,835 -3,965 -4,711 -3.01%
NP 13,465 11,089 12,236 14,311 15,883 18,660 20,478 -24.40%
-
NP to SH 13,488 11,108 12,191 14,329 15,934 18,717 20,800 -25.10%
-
Tax Rate 25.05% 28.23% 23.49% 21.07% 19.45% 17.52% 18.70% -
Total Cost 114,745 123,550 130,697 135,070 136,775 136,725 133,898 -9.78%
-
Net Worth 155,706 155,727 150,862 145,996 148,429 148,429 145,996 4.39%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 4,866 4,866 - - - - 4,866 0.00%
Div Payout % 36.08% 43.81% - - - - 23.40% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 155,706 155,727 150,862 145,996 148,429 148,429 145,996 4.39%
NOSH 496,000 496,000 496,000 496,000 248,000 248,000 248,000 58.80%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.50% 8.24% 8.56% 9.58% 10.40% 12.01% 13.27% -
ROE 8.66% 7.13% 8.08% 9.81% 10.74% 12.61% 14.25% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.35 27.67 29.37 30.70 62.74 63.86 63.44 -44.36%
EPS 2.77 2.28 2.51 2.94 6.55 7.69 8.55 -52.86%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 2.00 -37.03%
NAPS 0.32 0.32 0.31 0.30 0.61 0.61 0.60 -34.25%
Adjusted Per Share Value based on latest NOSH - 496,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 25.85 27.14 28.82 30.12 30.78 31.33 31.12 -11.64%
EPS 2.72 2.24 2.46 2.89 3.21 3.77 4.19 -25.04%
DPS 0.98 0.98 0.00 0.00 0.00 0.00 0.98 0.00%
NAPS 0.3139 0.314 0.3042 0.2943 0.2993 0.2993 0.2943 4.39%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.48 0.505 0.58 0.515 1.09 1.13 1.19 -
P/RPS 1.82 1.83 1.97 1.68 1.74 1.77 1.88 -2.14%
P/EPS 17.32 22.12 23.15 17.49 16.65 14.69 13.92 15.69%
EY 5.77 4.52 4.32 5.72 6.01 6.81 7.18 -13.57%
DY 2.08 1.98 0.00 0.00 0.00 0.00 1.68 15.31%
P/NAPS 1.50 1.58 1.87 1.72 1.79 1.85 1.98 -16.91%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 02/05/19 28/02/19 21/11/18 15/08/18 16/05/18 27/02/18 22/11/17 -
Price 0.46 0.46 0.50 0.52 1.15 1.23 1.03 -
P/RPS 1.75 1.66 1.70 1.69 1.83 1.93 1.62 5.28%
P/EPS 16.59 20.15 19.96 17.66 17.56 15.99 12.05 23.78%
EY 6.03 4.96 5.01 5.66 5.69 6.25 8.30 -19.20%
DY 2.17 2.17 0.00 0.00 0.00 0.00 1.94 7.76%
P/NAPS 1.44 1.44 1.61 1.73 1.89 2.02 1.72 -11.18%

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