[WOODLAN] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	51,201	51,901	53,804	54,685	56,214	56,968	59,456	-9.47%
YoY %	-1.35%	-3.54%	-1.61%	-2.72%	-1.32%	-4.18%	-	-
Horiz. %	86.12%	87.29%	90.49%	91.98%	94.55%	95.82%	100.00%	-
PBT	-1,233	-897	198	679	1,153	1,094	1,092	-
YoY %	-37.46%	-553.03%	-70.84%	-41.11%	5.39%	0.18%	-	-
Horiz. %	-112.91%	-82.14%	18.13%	62.18%	105.59%	100.18%	100.00%	-
Tax	12	-130	-211	-263	-430	-387	-376	-
YoY %	109.23%	38.39%	19.77%	38.84%	-11.11%	-2.93%	-	-
Horiz. %	-3.19%	34.57%	56.12%	69.95%	114.36%	102.93%	100.00%	-
NP	-1,221	-1,027	-13	416	723	707	716	-
YoY %	-18.89%	-7,800.00%	-103.12%	-42.46%	2.26%	-1.26%	-	-
Horiz. %	-170.53%	-143.44%	-1.82%	58.10%	100.98%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,221	-1,027	-13	416	723	707	716	-
YoY %	-18.89%	-7,800.00%	-103.12%	-42.46%	2.26%	-1.26%	-	-
Horiz. %	-170.53%	-143.44%	-1.82%	58.10%	100.98%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	106.57%	38.73%	37.29%	35.37%	34.43%	-
YoY %	-	-	175.16%	3.86%	5.43%	2.73%	-	-
Horiz. %	-	-	309.53%	112.49%	108.31%	102.73%	100.00%	-
Total Cost	52,422	52,928	53,817	54,269	55,491	56,261	58,740	-7.29%
YoY %	-0.96%	-1.65%	-0.83%	-2.20%	-1.37%	-4.22%	-	-
Horiz. %	89.24%	90.11%	91.62%	92.39%	94.47%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,835	43,335	44,664	44,974	47,124	45,621	46,964	-4.48%
YoY %	1.15%	-2.98%	-0.69%	-4.56%	3.29%	-2.86%	-	-
Horiz. %	93.34%	92.27%	95.10%	95.76%	100.34%	97.14%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	715	1,457	1,457	1,457	1,462	1,469	1,469	-38.09%
YoY %	-50.93%	0.00%	0.00%	-0.34%	-0.48%	0.00%	-	-
Horiz. %	48.67%	99.18%	99.18%	99.18%	99.52%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	350.39%	202.28%	207.92%	205.31%	-
YoY %	0.00%	0.00%	0.00%	73.22%	-2.71%	1.27%	-	-
Horiz. %	0.00%	0.00%	0.00%	170.66%	98.52%	101.27%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	43,835	43,335	44,664	44,974	47,124	45,621	46,964	-4.48%
YoY %	1.15%	-2.98%	-0.69%	-4.56%	3.29%	-2.86%	-	-
Horiz. %	93.34%	92.27%	95.10%	95.76%	100.34%	97.14%	100.00%	-
NOSH	40,588	39,999	39,929	39,729	41,250	39,882	40,606	-0.02%
YoY %	1.47%	0.18%	0.50%	-3.69%	3.43%	-1.78%	-	-
Horiz. %	99.96%	98.51%	98.33%	97.84%	101.59%	98.22%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	-2.38%	-1.98%	-0.02%	0.76%	1.29%	1.24%	1.20%	-
YoY %	-20.20%	-9,800.00%	-102.63%	-41.09%	4.03%	3.33%	-	-
Horiz. %	-198.33%	-165.00%	-1.67%	63.33%	107.50%	103.33%	100.00%	-
ROE	-2.79%	-2.37%	-0.03%	0.92%	1.53%	1.55%	1.52%	-
YoY %	-17.72%	-7,800.00%	-103.26%	-39.87%	-1.29%	1.97%	-	-
Horiz. %	-183.55%	-155.92%	-1.97%	60.53%	100.66%	101.97%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	126.15	129.75	134.75	137.64	136.28	142.84	146.42	-9.44%
YoY %	-2.77%	-3.71%	-2.10%	1.00%	-4.59%	-2.45%	-	-
Horiz. %	86.16%	88.61%	92.03%	94.00%	93.07%	97.55%	100.00%	-
EPS	-3.01	-2.57	-0.03	1.05	1.75	1.77	1.76	-
YoY %	-17.12%	-8,466.67%	-102.86%	-40.00%	-1.13%	0.57%	-	-
Horiz. %	-171.02%	-146.02%	-1.70%	59.66%	99.43%	100.57%	100.00%	-
DPS	1.76	3.64	3.65	3.67	3.55	3.69	3.62	-38.14%
YoY %	-51.65%	-0.27%	-0.54%	3.38%	-3.79%	1.93%	-	-
Horiz. %	48.62%	100.55%	100.83%	101.38%	98.07%	101.93%	100.00%	-
NAPS	1.08	1.0834	1.1186	1.132	1.1424	1.1439	1.1566	-4.46%
YoY %	-0.31%	-3.15%	-1.18%	-0.91%	-0.13%	-1.10%	-	-
Horiz. %	93.38%	93.67%	96.71%	97.87%	98.77%	98.90%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 39,729
RPS	128.00	129.75	134.50	136.71	140.53	142.41	148.63	-9.47%
YoY %	-1.35%	-3.53%	-1.62%	-2.72%	-1.32%	-4.18%	-	-
Horiz. %	86.12%	87.30%	90.49%	91.98%	94.55%	95.82%	100.00%	-
EPS	-3.05	-2.57	-0.03	1.04	1.81	1.77	1.79	-
YoY %	-18.68%	-8,466.67%	-102.88%	-42.54%	2.26%	-1.12%	-	-
Horiz. %	-170.39%	-143.58%	-1.68%	58.10%	101.12%	98.88%	100.00%	-
DPS	1.79	3.64	3.64	3.64	3.66	3.67	3.67	-38.01%
YoY %	-50.82%	0.00%	0.00%	-0.55%	-0.27%	0.00%	-	-
Horiz. %	48.77%	99.18%	99.18%	99.18%	99.73%	100.00%	100.00%	-
NAPS	1.0958	1.0833	1.1166	1.1243	1.178	1.1405	1.1741	-4.49%
YoY %	1.15%	-2.98%	-0.68%	-4.56%	3.29%	-2.86%	-	-
Horiz. %	93.33%	92.27%	95.10%	95.76%	100.33%	97.14%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.45	0.48	0.51	0.50	0.44	0.51	0.56	-
P/RPS	0.36	0.37	0.38	0.36	0.32	0.36	0.38	-3.53%
YoY %	-2.70%	-2.63%	5.56%	12.50%	-11.11%	-5.26%	-	-
Horiz. %	94.74%	97.37%	100.00%	94.74%	84.21%	94.74%	100.00%	-
P/EPS	-14.96	-18.70	-1,566.45	47.75	25.10	28.77	31.76	-
YoY %	20.00%	98.81%	-3,380.52%	90.24%	-12.76%	-9.41%	-	-
Horiz. %	-47.10%	-58.88%	-4,932.15%	150.35%	79.03%	90.59%	100.00%	-
EY	-6.69	-5.35	-0.06	2.09	3.98	3.48	3.15	-
YoY %	-25.05%	-8,816.67%	-102.87%	-47.49%	14.37%	10.48%	-	-
Horiz. %	-212.38%	-169.84%	-1.90%	66.35%	126.35%	110.48%	100.00%	-
DY	3.92	7.59	7.16	7.34	8.06	7.23	6.46	-28.30%
YoY %	-48.35%	6.01%	-2.45%	-8.93%	11.48%	11.92%	-	-
Horiz. %	60.68%	117.49%	110.84%	113.62%	124.77%	111.92%	100.00%	-
P/NAPS	0.42	0.44	0.46	0.44	0.39	0.45	0.48	-8.50%
YoY %	-4.55%	-4.35%	4.55%	12.82%	-13.33%	-6.25%	-	-
Horiz. %	87.50%	91.67%	95.83%	91.67%	81.25%	93.75%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/11/06	24/08/06	24/05/06	27/02/06	23/11/05	25/08/05	25/05/05	-
Price	0.50	0.47	0.49	0.55	0.42	0.54	0.51	-
P/RPS	0.40	0.36	0.36	0.40	0.31	0.38	0.35	9.30%
YoY %	11.11%	0.00%	-10.00%	29.03%	-18.42%	8.57%	-	-
Horiz. %	114.29%	102.86%	102.86%	114.29%	88.57%	108.57%	100.00%	-
P/EPS	-16.62	-18.31	-1,505.02	52.53	23.96	30.46	28.92	-
YoY %	9.23%	98.78%	-2,965.07%	119.24%	-21.34%	5.33%	-	-
Horiz. %	-57.47%	-63.31%	-5,204.08%	181.64%	82.85%	105.33%	100.00%	-
EY	-6.02	-5.46	-0.07	1.90	4.17	3.28	3.46	-
YoY %	-10.26%	-7,700.00%	-103.68%	-54.44%	27.13%	-5.20%	-	-
Horiz. %	-173.99%	-157.80%	-2.02%	54.91%	120.52%	94.80%	100.00%	-
DY	3.52	7.75	7.45	6.67	8.44	6.83	7.10	-37.33%
YoY %	-54.58%	4.03%	11.69%	-20.97%	23.57%	-3.80%	-	-
Horiz. %	49.58%	109.15%	104.93%	93.94%	118.87%	96.20%	100.00%	-
P/NAPS	0.46	0.43	0.44	0.49	0.37	0.47	0.44	3.00%
YoY %	6.98%	-2.27%	-10.20%	32.43%	-21.28%	6.82%	-	-
Horiz. %	104.55%	97.73%	100.00%	111.36%	84.09%	106.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos