[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 20.22%
YoY- 173.79%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,089 30,212 31,582 29,488 33,832 33,172 33,446 -8.86%
PBT 2,816 1,605 2,044 732 772 553 -18 -
Tax -443 -625 -700 -304 -416 -317 -224 57.36%
NP 2,373 980 1,344 428 356 236 -242 -
-
NP to SH 2,373 980 1,344 428 356 236 -242 -
-
Tax Rate 15.73% 38.94% 34.25% 41.53% 53.89% 57.32% - -
Total Cost 26,716 29,232 30,238 29,060 33,476 32,936 33,688 -14.28%
-
Net Worth 39,599 36,749 36,800 36,062 36,209 36,204 35,896 6.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 39,599 36,749 36,800 36,062 36,209 36,204 35,896 6.74%
NOSH 39,999 39,945 40,000 39,629 40,232 40,227 40,333 -0.55%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.16% 3.24% 4.26% 1.45% 1.05% 0.71% -0.72% -
ROE 5.99% 2.67% 3.65% 1.19% 0.98% 0.65% -0.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 72.72 75.63 78.96 74.41 84.09 82.46 82.92 -8.35%
EPS 5.93 2.45 3.36 1.08 0.89 0.59 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.92 0.91 0.90 0.90 0.89 7.33%
Adjusted Per Share Value based on latest NOSH - 39,629
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 72.72 75.53 78.95 73.72 84.58 82.93 83.61 -8.86%
EPS 5.93 2.45 3.36 1.07 0.89 0.59 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.9187 0.92 0.9015 0.9052 0.9051 0.8974 6.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.36 0.40 0.35 0.36 0.28 0.28 0.32 -
P/RPS 0.50 0.53 0.44 0.48 0.33 0.34 0.39 17.96%
P/EPS 6.07 16.30 10.42 33.33 31.64 47.73 -53.33 -
EY 16.48 6.13 9.60 3.00 3.16 2.10 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.38 0.40 0.31 0.31 0.36 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 25/08/11 26/05/11 28/02/11 25/11/10 25/08/10 -
Price 0.46 0.46 0.355 0.62 0.29 0.32 0.30 -
P/RPS 0.63 0.61 0.45 0.83 0.34 0.39 0.36 45.07%
P/EPS 7.75 18.75 10.57 57.41 32.77 54.55 -50.00 -
EY 12.90 5.33 9.46 1.74 3.05 1.83 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.39 0.68 0.32 0.36 0.34 22.25%

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