[WILLOW] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -13.83%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 213,678 213,485 209,273 195,968 194,645 196,079 192,525 7.20%
PBT 9,316 13,991 15,622 16,983 19,105 18,576 19,442 -38.79%
Tax -4,270 -4,405 -4,793 -4,626 -4,761 -4,654 -4,109 2.59%
NP 5,046 9,586 10,829 12,357 14,344 13,922 15,333 -52.36%
-
NP to SH 5,039 9,598 10,863 12,427 14,422 13,988 15,386 -52.51%
-
Tax Rate 45.84% 31.48% 30.68% 27.24% 24.92% 25.05% 21.13% -
Total Cost 208,632 203,899 198,444 183,611 180,301 182,157 177,192 11.51%
-
Net Worth 198,762 208,457 208,457 203,610 198,762 198,762 198,762 0.00%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 7,271 7,271 7,271 7,271 7,271 7,271 7,271 0.00%
Div Payout % 144.31% 75.76% 66.94% 58.52% 50.42% 51.99% 47.26% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 198,762 208,457 208,457 203,610 198,762 198,762 198,762 0.00%
NOSH 496,000 496,000 496,000 496,000 496,000 496,000 496,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.36% 4.49% 5.17% 6.31% 7.37% 7.10% 7.96% -
ROE 2.54% 4.60% 5.21% 6.10% 7.26% 7.04% 7.74% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 44.08 44.04 43.17 40.42 40.15 40.45 39.71 7.21%
EPS 1.04 1.98 2.24 2.56 2.97 2.89 3.17 -52.46%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.41 0.43 0.43 0.42 0.41 0.41 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 496,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 43.08 43.04 42.19 39.51 39.24 39.53 38.82 7.19%
EPS 1.02 1.94 2.19 2.51 2.91 2.82 3.10 -52.37%
DPS 1.47 1.47 1.47 1.47 1.47 1.47 1.47 0.00%
NAPS 0.4007 0.4203 0.4203 0.4105 0.4007 0.4007 0.4007 0.00%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.36 0.365 0.355 0.36 0.35 0.39 0.38 -
P/RPS 0.82 0.83 0.82 0.89 0.87 0.96 0.96 -9.98%
P/EPS 34.63 18.44 15.84 14.04 11.77 13.52 11.97 103.16%
EY 2.89 5.42 6.31 7.12 8.50 7.40 8.35 -50.73%
DY 4.17 4.11 4.23 4.17 4.29 3.85 3.95 3.68%
P/NAPS 0.88 0.85 0.83 0.86 0.85 0.95 0.93 -3.62%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 16/08/24 21/05/24 28/02/24 15/11/23 23/08/23 17/05/23 27/02/23 -
Price 0.35 0.40 0.35 0.345 0.35 0.365 0.39 -
P/RPS 0.79 0.91 0.81 0.85 0.87 0.90 0.98 -13.39%
P/EPS 33.67 20.20 15.62 13.46 11.77 12.65 12.29 95.91%
EY 2.97 4.95 6.40 7.43 8.50 7.91 8.14 -48.97%
DY 4.29 3.75 4.29 4.35 4.29 4.11 3.85 7.48%
P/NAPS 0.85 0.93 0.81 0.82 0.85 0.89 0.95 -7.15%

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