[WILLOW] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 71.85%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 89,468 77,914 61,961 57,963 66,726 72,730 58,483 7.33%
PBT 6,604 6,545 6,774 9,899 6,655 11,149 9,053 -5.11%
Tax -1,615 -1,763 -1,888 -2,045 -1,789 -1,934 -1,542 0.77%
NP 4,989 4,782 4,886 7,854 4,866 9,215 7,511 -6.58%
-
NP to SH 5,005 4,760 4,895 7,864 4,908 9,296 7,619 -6.76%
-
Tax Rate 24.45% 26.94% 27.87% 20.66% 26.88% 17.35% 17.03% -
Total Cost 84,479 73,132 57,075 50,109 61,860 63,515 50,972 8.78%
-
Net Worth 184,407 174,792 165,168 155,706 145,996 141,129 124,143 6.81%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 184,407 174,792 165,168 155,706 145,996 141,129 124,143 6.81%
NOSH 496,000 496,000 496,000 496,000 496,000 248,000 243,418 12.58%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.58% 6.14% 7.89% 13.55% 7.29% 12.67% 12.84% -
ROE 2.71% 2.72% 2.96% 5.05% 3.36% 6.59% 6.14% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 18.44 16.05 12.75 11.91 13.71 29.89 24.03 -4.31%
EPS 1.03 0.98 1.00 1.62 1.00 3.82 3.13 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.34 0.32 0.30 0.58 0.51 -4.78%
Adjusted Per Share Value based on latest NOSH - 496,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 18.04 15.71 12.49 11.69 13.45 14.66 11.79 7.34%
EPS 1.01 0.96 0.99 1.59 0.99 1.87 1.54 -6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.3524 0.333 0.3139 0.2943 0.2845 0.2503 6.81%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.355 0.415 0.47 0.455 0.515 1.58 0.65 -
P/RPS 1.93 2.59 3.68 3.82 3.76 5.29 2.71 -5.49%
P/EPS 34.42 42.33 46.64 28.15 51.06 41.36 20.77 8.77%
EY 2.91 2.36 2.14 3.55 1.96 2.42 4.82 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.15 1.38 1.42 1.72 2.72 1.27 -5.05%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 18/08/21 19/08/20 21/08/19 15/08/18 23/08/17 24/08/16 -
Price 0.365 0.44 0.455 0.41 0.52 1.51 0.64 -
P/RPS 1.98 2.74 3.57 3.44 3.79 5.05 2.66 -4.79%
P/EPS 35.39 44.88 45.16 25.37 51.56 39.52 20.45 9.56%
EY 2.83 2.23 2.21 3.94 1.94 2.53 4.89 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.22 1.34 1.28 1.73 2.60 1.25 -4.30%

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