[WILLOW] YoY Annualized Quarter 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- 11.75%
YoY- -47.2%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 155,828 123,922 115,926 133,452 145,460 116,966 118,912 4.60%
PBT 13,090 13,548 19,798 13,310 22,298 18,106 17,308 -4.54%
Tax -3,526 -3,776 -4,090 -3,578 -3,868 -3,084 -2,562 5.46%
NP 9,564 9,772 15,708 9,732 18,430 15,022 14,746 -6.95%
-
NP to SH 9,520 9,790 15,728 9,816 18,592 15,238 15,054 -7.34%
-
Tax Rate 26.94% 27.87% 20.66% 26.88% 17.35% 17.03% 14.80% -
Total Cost 146,264 114,150 100,218 123,720 127,030 101,944 104,166 5.81%
-
Net Worth 174,792 165,168 155,706 145,996 141,129 124,143 106,449 8.60%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 174,792 165,168 155,706 145,996 141,129 124,143 106,449 8.60%
NOSH 496,000 496,000 496,000 496,000 248,000 243,418 243,592 12.57%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.14% 7.89% 13.55% 7.29% 12.67% 12.84% 12.40% -
ROE 5.45% 5.93% 10.10% 6.72% 13.17% 12.27% 14.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.09 25.51 23.82 27.42 59.78 48.05 48.82 -6.74%
EPS 1.96 2.00 3.24 2.00 7.64 6.26 6.18 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.32 0.30 0.58 0.51 0.437 -3.17%
Adjusted Per Share Value based on latest NOSH - 496,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.42 24.98 23.37 26.91 29.33 23.58 23.97 4.60%
EPS 1.92 1.97 3.17 1.98 3.75 3.07 3.04 -7.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3524 0.333 0.3139 0.2943 0.2845 0.2503 0.2146 8.60%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.415 0.47 0.455 0.515 1.58 0.65 0.94 -
P/RPS 1.29 1.84 1.91 1.88 2.64 1.35 1.93 -6.48%
P/EPS 21.17 23.32 14.08 25.53 20.68 10.38 15.21 5.65%
EY 4.72 4.29 7.10 3.92 4.84 9.63 6.57 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.38 1.42 1.72 2.72 1.27 2.15 -9.89%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 19/08/20 21/08/19 15/08/18 23/08/17 24/08/16 19/08/15 -
Price 0.44 0.455 0.41 0.52 1.51 0.64 0.75 -
P/RPS 1.37 1.78 1.72 1.90 2.53 1.33 1.54 -1.92%
P/EPS 22.44 22.58 12.68 25.78 19.76 10.22 12.14 10.77%
EY 4.46 4.43 7.88 3.88 5.06 9.78 8.24 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.34 1.28 1.73 2.60 1.25 1.72 -5.55%

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