[WOODLAN] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.42%
YoY- 56.76%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,425 69,286 70,094 69,432 64,664 57,950 56,461 9.16%
PBT 1,228 2,604 3,179 3,803 4,227 2,807 2,447 -36.77%
Tax -608 -828 -1,035 -1,138 -1,113 -790 -715 -10.21%
NP 620 1,776 2,144 2,665 3,114 2,017 1,732 -49.49%
-
NP to SH 620 1,776 2,144 2,665 3,114 2,017 1,732 -49.49%
-
Tax Rate 49.51% 31.80% 32.56% 29.92% 26.33% 28.14% 29.22% -
Total Cost 63,805 67,510 67,950 66,767 61,550 55,933 54,729 10.73%
-
Net Worth 49,166 47,199 47,803 37,946 45,411 42,960 41,399 12.11%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,433 683 1,327 1,327 1,364 1,364 719 58.17%
Div Payout % 231.13% 38.46% 61.91% 49.81% 43.81% 67.64% 41.57% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 49,166 47,199 47,803 37,946 45,411 42,960 41,399 12.11%
NOSH 41,666 39,999 39,836 37,946 37,222 35,800 20,000 62.89%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.96% 2.56% 3.06% 3.84% 4.82% 3.48% 3.07% -
ROE 1.26% 3.76% 4.49% 7.02% 6.86% 4.70% 4.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 154.62 173.22 175.96 182.97 173.72 161.87 282.31 -32.98%
EPS 1.49 4.44 5.38 7.02 8.37 5.63 8.66 -68.96%
DPS 3.44 1.71 3.33 3.50 3.67 3.81 3.60 -2.97%
NAPS 1.18 1.18 1.20 1.00 1.22 1.20 2.07 -31.17%
Adjusted Per Share Value based on latest NOSH - 37,946
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 161.05 173.21 175.23 173.57 161.65 144.87 141.15 9.16%
EPS 1.55 4.44 5.36 6.66 7.78 5.04 4.33 -49.49%
DPS 3.58 1.71 3.32 3.32 3.41 3.41 1.80 57.95%
NAPS 1.2291 1.1799 1.195 0.9486 1.1352 1.0739 1.0349 12.11%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.70 0.80 0.99 1.13 1.15 1.03 1.06 -
P/RPS 0.45 0.46 0.56 0.62 0.66 0.64 0.38 11.89%
P/EPS 47.04 18.02 18.39 16.09 13.75 18.28 12.24 144.75%
EY 2.13 5.55 5.44 6.22 7.27 5.47 8.17 -59.08%
DY 4.91 2.13 3.37 3.10 3.19 3.70 3.40 27.67%
P/NAPS 0.59 0.68 0.83 1.13 0.94 0.86 0.51 10.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 -
Price 0.76 0.78 0.88 1.08 1.13 1.78 1.00 -
P/RPS 0.49 0.45 0.50 0.59 0.65 1.10 0.35 25.06%
P/EPS 51.08 17.57 16.35 15.38 13.51 31.59 11.55 168.70%
EY 1.96 5.69 6.12 6.50 7.40 3.17 8.66 -62.76%
DY 4.53 2.19 3.79 3.24 3.24 2.14 3.60 16.50%
P/NAPS 0.64 0.66 0.73 1.08 0.93 1.48 0.48 21.07%

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