[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 197.52%
YoY- -79.47%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 31,582 29,488 33,832 33,172 33,446 32,560 34,669 -6.04%
PBT 2,044 732 772 553 -18 -340 977 63.79%
Tax -700 -304 -416 -317 -224 -240 -493 26.40%
NP 1,344 428 356 236 -242 -580 484 97.93%
-
NP to SH 1,344 428 356 236 -242 -580 484 97.93%
-
Tax Rate 34.25% 41.53% 53.89% 57.32% - - 50.46% -
Total Cost 30,238 29,060 33,476 32,936 33,688 33,140 34,185 -7.87%
-
Net Worth 36,800 36,062 36,209 36,204 35,896 35,847 35,531 2.37%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 36,800 36,062 36,209 36,204 35,896 35,847 35,531 2.37%
NOSH 40,000 39,629 40,232 40,227 40,333 40,277 39,923 0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.26% 1.45% 1.05% 0.71% -0.72% -1.78% 1.40% -
ROE 3.65% 1.19% 0.98% 0.65% -0.67% -1.62% 1.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.96 74.41 84.09 82.46 82.92 80.84 86.84 -6.16%
EPS 3.36 1.08 0.89 0.59 -0.60 -1.44 1.21 97.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.90 0.89 0.89 0.89 2.24%
Adjusted Per Share Value based on latest NOSH - 40,270
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.95 73.72 84.58 82.93 83.61 81.40 86.67 -6.04%
EPS 3.36 1.07 0.89 0.59 -0.60 -1.45 1.21 97.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9015 0.9052 0.9051 0.8974 0.8961 0.8882 2.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.36 0.28 0.28 0.32 0.55 0.34 -
P/RPS 0.44 0.48 0.33 0.34 0.39 0.68 0.39 8.39%
P/EPS 10.42 33.33 31.64 47.73 -53.33 -38.19 28.05 -48.41%
EY 9.60 3.00 3.16 2.10 -1.88 -2.62 3.57 93.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.31 0.31 0.36 0.62 0.38 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 25/11/10 25/08/10 27/05/10 25/02/10 -
Price 0.355 0.62 0.29 0.32 0.30 0.35 0.49 -
P/RPS 0.45 0.83 0.34 0.39 0.36 0.43 0.56 -13.60%
P/EPS 10.57 57.41 32.77 54.55 -50.00 -24.31 40.42 -59.20%
EY 9.46 1.74 3.05 1.83 -2.00 -4.11 2.47 145.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.68 0.32 0.36 0.34 0.39 0.55 -20.53%

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