[WILLOW] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -42.75%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 180,264 166,048 142,288 111,240 116,644 142,360 153,268 2.73%
PBT 10,196 13,660 9,696 12,240 22,464 12,404 24,032 -13.31%
Tax -5,432 -3,252 -3,008 -3,748 -4,176 -3,620 -4,140 4.62%
NP 4,764 10,408 6,688 8,492 18,288 8,784 19,892 -21.18%
-
NP to SH 4,852 10,444 6,804 8,512 18,304 8,784 19,916 -20.96%
-
Tax Rate 53.28% 23.81% 31.02% 30.62% 18.59% 29.18% 17.23% -
Total Cost 175,500 155,640 135,600 102,748 98,356 133,576 133,376 4.67%
-
Net Worth 198,762 189,277 179,648 165,405 155,706 148,429 143,562 5.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 198,762 189,277 179,648 165,405 155,706 148,429 143,562 5.56%
NOSH 496,000 496,000 496,000 496,000 496,000 248,000 248,000 12.24%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.64% 6.27% 4.70% 7.63% 15.68% 6.17% 12.98% -
ROE 2.44% 5.52% 3.79% 5.15% 11.76% 5.92% 13.87% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.18 34.21 29.31 22.87 23.97 58.51 62.99 -8.40%
EPS 1.00 2.16 1.40 1.76 3.76 3.60 8.20 -29.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.37 0.34 0.32 0.61 0.59 -5.88%
Adjusted Per Share Value based on latest NOSH - 496,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.34 33.48 28.69 22.43 23.52 28.70 30.90 2.73%
EPS 0.98 2.11 1.37 1.72 3.69 1.77 4.02 -20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4007 0.3816 0.3622 0.3335 0.3139 0.2993 0.2894 5.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.39 0.40 0.54 0.375 0.48 1.09 0.91 -
P/RPS 1.05 1.17 1.84 1.64 2.00 1.86 1.44 -5.12%
P/EPS 38.97 18.59 38.53 21.43 12.76 30.19 11.12 23.23%
EY 2.57 5.38 2.60 4.67 7.84 3.31 8.99 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.46 1.10 1.50 1.79 1.54 -7.73%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 17/05/23 25/05/22 19/05/21 28/05/20 02/05/19 16/05/18 26/04/17 -
Price 0.365 0.385 0.45 0.495 0.46 1.15 1.52 -
P/RPS 0.98 1.13 1.54 2.16 1.92 1.97 2.41 -13.92%
P/EPS 36.47 17.89 32.11 28.29 12.23 31.86 18.57 11.90%
EY 2.74 5.59 3.11 3.53 8.18 3.14 5.38 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 1.22 1.46 1.44 1.89 2.58 -16.24%

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