[WOODLAN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.1%
YoY- -77.22%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,214 56,968 59,456 61,371 64,425 69,286 70,094 -13.66%
PBT 1,153 1,094 1,092 992 1,228 2,604 3,179 -49.11%
Tax -430 -387 -376 -385 -608 -828 -1,035 -44.29%
NP 723 707 716 607 620 1,776 2,144 -51.51%
-
NP to SH 723 707 716 607 620 1,776 2,144 -51.51%
-
Tax Rate 37.29% 35.37% 34.43% 38.81% 49.51% 31.80% 32.56% -
Total Cost 55,491 56,261 58,740 60,764 63,805 67,510 67,950 -12.62%
-
Net Worth 47,124 45,621 46,964 40,000 49,166 47,199 47,803 -0.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,462 1,469 1,469 1,469 1,433 683 1,327 6.66%
Div Payout % 202.28% 207.92% 205.31% 242.17% 231.13% 38.46% 61.91% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 47,124 45,621 46,964 40,000 49,166 47,199 47,803 -0.94%
NOSH 41,250 39,882 40,606 40,000 41,666 39,999 39,836 2.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.29% 1.24% 1.20% 0.99% 0.96% 2.56% 3.06% -
ROE 1.53% 1.55% 1.52% 1.52% 1.26% 3.76% 4.49% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 136.28 142.84 146.42 153.43 154.62 173.22 175.96 -15.65%
EPS 1.75 1.77 1.76 1.52 1.49 4.44 5.38 -52.67%
DPS 3.55 3.69 3.62 3.67 3.44 1.71 3.33 4.35%
NAPS 1.1424 1.1439 1.1566 1.00 1.18 1.18 1.20 -3.22%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 140.53 142.41 148.63 153.42 161.05 173.21 175.23 -13.66%
EPS 1.81 1.77 1.79 1.52 1.55 4.44 5.36 -51.47%
DPS 3.66 3.67 3.67 3.67 3.58 1.71 3.32 6.70%
NAPS 1.178 1.1405 1.1741 1.00 1.2291 1.1799 1.195 -0.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.44 0.51 0.56 0.76 0.70 0.80 0.99 -
P/RPS 0.32 0.36 0.38 0.50 0.45 0.46 0.56 -31.11%
P/EPS 25.10 28.77 31.76 50.08 47.04 18.02 18.39 23.02%
EY 3.98 3.48 3.15 2.00 2.13 5.55 5.44 -18.79%
DY 8.06 7.23 6.46 4.84 4.91 2.13 3.37 78.74%
P/NAPS 0.39 0.45 0.48 0.76 0.59 0.68 0.83 -39.53%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 26/05/04 -
Price 0.42 0.54 0.51 0.74 0.76 0.78 0.88 -
P/RPS 0.31 0.38 0.35 0.48 0.49 0.45 0.50 -27.26%
P/EPS 23.96 30.46 28.92 48.76 51.08 17.57 16.35 28.98%
EY 4.17 3.28 3.46 2.05 1.96 5.69 6.12 -22.54%
DY 8.44 6.83 7.10 4.97 4.53 2.19 3.79 70.44%
P/NAPS 0.37 0.47 0.44 0.74 0.64 0.66 0.73 -36.40%

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