[WILLOW] YoY TTM 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- -10.07%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
WILLOW's Result
WILLOW's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 162,100 143,336 125,876 149,381 146,247 118,295 120,378 5.07%
PBT 21,255 15,767 18,694 18,131 23,955 21,468 19,508 1.43%
Tax -3,191 -3,834 -4,617 -3,820 -4,302 -3,825 -2,812 2.12%
NP 18,064 11,933 14,077 14,311 19,653 17,643 16,696 1.31%
-
NP to SH 17,738 11,900 14,064 14,329 19,956 18,182 16,971 0.73%
-
Tax Rate 15.01% 24.32% 24.70% 21.07% 17.96% 17.82% 14.41% -
Total Cost 144,036 131,403 111,799 135,070 126,594 100,652 103,682 5.62%
-
Net Worth 174,792 165,168 155,706 145,996 141,129 124,207 106,563 8.58%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 7,283 7,298 4,866 - 4,866 4,857 4,850 7.00%
Div Payout % 41.06% 61.33% 34.60% - 24.39% 26.71% 28.58% -
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 174,792 165,168 155,706 145,996 141,129 124,207 106,563 8.58%
NOSH 496,000 496,000 496,000 496,000 248,000 243,543 243,851 12.55%
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 11.14% 8.33% 11.18% 9.58% 13.44% 14.91% 13.87% -
ROE 10.15% 7.20% 9.03% 9.81% 14.14% 14.64% 15.93% -
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 33.39 29.51 25.87 30.70 60.10 48.57 49.37 -6.30%
EPS 3.65 2.45 2.89 2.94 8.20 7.47 6.96 -10.19%
DPS 1.50 1.50 1.00 0.00 2.00 2.00 2.00 -4.67%
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 32.68 28.90 25.38 30.12 29.49 23.85 24.27 5.07%
EPS 3.58 2.40 2.84 2.89 4.02 3.67 3.42 0.76%
DPS 1.47 1.47 0.98 0.00 0.98 0.98 0.98 6.98%
NAPS 0.3524 0.333 0.3139 0.2943 0.2845 0.2504 0.2148 8.59%
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 1.24 1.59 1.76 1.68 2.63 1.34 1.90 -6.85%
P/EPS 11.36 19.19 15.74 17.49 19.27 8.71 13.51 -2.84%
EY 8.80 5.21 6.35 5.72 5.19 11.49 7.40 2.92%
DY 3.61 3.19 2.20 0.00 1.27 3.08 2.13 9.18%
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 1.32 1.54 1.58 1.69 2.51 1.32 1.52 -2.32%
P/EPS 12.04 18.57 14.19 17.66 18.41 8.57 10.78 1.85%
EY 8.30 5.38 7.05 5.66 5.43 11.67 9.28 -1.84%
DY 3.41 3.30 2.44 0.00 1.32 3.13 2.67 4.15%
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