[WOODLAN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -69.58%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 17,791 20,007 17,494 14,140 13,023 13,293 16,005 7.28%
PBT 679 1,578 1,053 493 1,103 158 693 -1.34%
Tax -214 -372 -337 -215 -189 -49 -262 -12.58%
NP 465 1,206 716 278 914 109 431 5.17%
-
NP to SH 465 1,206 716 278 914 109 431 5.17%
-
Tax Rate 31.52% 23.57% 32.00% 43.61% 17.14% 31.01% 37.81% -
Total Cost 17,326 18,801 16,778 13,862 12,109 13,184 15,574 7.34%
-
Net Worth 37,946 45,411 42,960 41,399 41,399 41,221 41,503 -5.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 683 - 644 - 719 - - -
Div Payout % 146.89% - 90.00% - 78.77% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 37,946 45,411 42,960 41,399 41,399 41,221 41,503 -5.78%
NOSH 37,946 37,222 35,800 20,000 19,999 19,818 19,953 53.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.61% 6.03% 4.09% 1.97% 7.02% 0.82% 2.69% -
ROE 1.23% 2.66% 1.67% 0.67% 2.21% 0.26% 1.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.88 53.75 48.87 70.70 65.12 67.07 80.21 -30.02%
EPS 1.23 3.24 2.00 1.39 4.57 0.55 2.16 -31.22%
DPS 1.80 0.00 1.80 0.00 3.60 0.00 0.00 -
NAPS 1.00 1.22 1.20 2.07 2.07 2.08 2.08 -38.54%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.48 50.02 43.73 35.35 32.56 33.23 40.01 7.29%
EPS 1.16 3.01 1.79 0.69 2.28 0.27 1.08 4.86%
DPS 1.71 0.00 1.61 0.00 1.80 0.00 0.00 -
NAPS 0.9486 1.1352 1.0739 1.0349 1.0349 1.0305 1.0375 -5.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.13 1.15 1.03 1.06 1.70 1.94 2.10 -
P/RPS 2.41 2.14 2.11 1.50 2.61 2.89 2.62 -5.40%
P/EPS 92.21 35.49 51.50 76.26 37.20 352.73 97.22 -3.45%
EY 1.08 2.82 1.94 1.31 2.69 0.28 1.03 3.20%
DY 1.59 0.00 1.75 0.00 2.12 0.00 0.00 -
P/NAPS 1.13 0.94 0.86 0.51 0.82 0.93 1.01 7.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 -
Price 1.08 1.13 1.78 1.00 1.60 1.85 2.00 -
P/RPS 2.30 2.10 3.64 1.41 2.46 2.76 2.49 -5.14%
P/EPS 88.13 34.88 89.00 71.94 35.01 336.36 92.59 -3.22%
EY 1.13 2.87 1.12 1.39 2.86 0.30 1.08 3.05%
DY 1.67 0.00 1.01 0.00 2.25 0.00 0.00 -
P/NAPS 1.08 0.93 1.48 0.48 0.77 0.89 0.96 8.14%

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