[WILLOW] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[WILLOW] WILLOWGLEN MSC BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 41.14%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 139,421 116,901 92,330 87,072 97,812 110,264 87,888 7.99%
PBT 13,582 10,750 10,304 13,826 10,362 16,994 13,664 -0.10%
Tax -2,729 -2,631 -2,703 -2,740 -3,015 -3,223 -2,422 2.00%
NP 10,853 8,119 7,601 11,086 7,347 13,771 11,242 -0.58%
-
NP to SH 10,877 8,119 7,613 11,099 7,385 13,911 11,390 -0.76%
-
Tax Rate 20.09% 24.47% 26.23% 19.82% 29.10% 18.97% 17.73% -
Total Cost 128,568 108,782 84,729 75,986 90,465 96,493 76,646 8.99%
-
Net Worth 189,104 174,792 165,157 160,572 150,862 145,996 128,963 6.58%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 189,104 174,792 165,157 160,572 150,862 145,996 128,963 6.58%
NOSH 496,000 496,000 496,000 496,000 496,000 248,000 248,000 12.24%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.78% 6.95% 8.23% 12.73% 7.51% 12.49% 12.79% -
ROE 5.75% 4.64% 4.61% 6.91% 4.90% 9.53% 8.83% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 28.75 24.08 19.01 17.89 20.10 45.32 36.12 -3.73%
EPS 2.24 1.67 1.57 2.28 1.52 5.72 4.68 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.34 0.33 0.31 0.60 0.53 -4.98%
Adjusted Per Share Value based on latest NOSH - 496,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 28.11 23.57 18.61 17.55 19.72 22.23 17.72 7.99%
EPS 2.19 1.64 1.53 2.24 1.49 2.80 2.30 -0.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3813 0.3524 0.333 0.3237 0.3042 0.2943 0.26 6.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.335 0.425 0.42 0.40 0.58 1.19 0.69 -
P/RPS 1.17 1.77 2.21 2.24 2.89 2.63 1.91 -7.84%
P/EPS 14.93 25.42 26.80 17.54 38.22 20.82 14.74 0.21%
EY 6.70 3.93 3.73 5.70 2.62 4.80 6.78 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.18 1.24 1.21 1.87 1.98 1.30 -6.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 17/11/21 18/11/20 15/11/19 21/11/18 22/11/17 28/11/16 -
Price 0.345 0.395 0.435 0.435 0.50 1.03 0.775 -
P/RPS 1.20 1.64 2.29 2.43 2.49 2.27 2.15 -9.25%
P/EPS 15.38 23.62 27.76 19.07 32.95 18.02 16.56 -1.22%
EY 6.50 4.23 3.60 5.24 3.04 5.55 6.04 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.10 1.28 1.32 1.61 1.72 1.46 -8.08%

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