[WOODLAN] QoQ TTM 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- 70.79%
YoY- 11.36%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,048 31,612 32,900 33,064 33,832 32,634 32,556 -7.29%
PBT 2,816 1,561 1,803 1,040 772 244 793 132.22%
Tax -443 -647 -654 -432 -416 -445 -431 1.84%
NP 2,373 914 1,149 608 356 -201 362 249.06%
-
NP to SH 2,373 914 1,149 608 356 -201 362 249.06%
-
Tax Rate 15.73% 41.45% 36.27% 41.54% 53.89% 182.38% 54.35% -
Total Cost 26,675 30,698 31,751 32,456 33,476 32,835 32,194 -11.75%
-
Net Worth 39,626 36,225 36,865 36,062 36,214 36,243 35,599 7.38%
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 39,626 36,225 36,865 36,062 36,214 36,243 35,599 7.38%
NOSH 40,001 39,375 40,070 39,629 40,238 40,270 40,000 0.00%
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 8.17% 2.89% 3.49% 1.84% 1.05% -0.62% 1.11% -
ROE 5.99% 2.52% 3.12% 1.69% 0.98% -0.55% 1.02% -
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 72.57 80.28 82.10 83.43 84.08 81.04 81.39 -7.34%
EPS 5.93 2.32 2.87 1.53 0.88 -0.50 0.91 247.69%
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 72.62 79.03 82.25 82.66 84.58 81.58 81.39 -7.29%
EPS 5.93 2.28 2.87 1.52 0.89 -0.50 0.90 250.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9906 0.9056 0.9216 0.9015 0.9053 0.906 0.89 7.37%
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 0.50 0.43 0.43 0.33 0.35 0.39 17.96%
P/EPS 6.07 17.23 12.21 23.46 31.65 -56.10 35.36 -69.01%
EY 16.47 5.80 8.19 4.26 3.16 -1.78 2.83 222.51%
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 0.57 0.43 0.74 0.34 0.39 0.37 42.45%
P/EPS 7.76 19.82 12.38 40.41 32.78 -64.11 33.15 -61.91%
EY 12.89 5.05 8.08 2.47 3.05 -1.56 3.02 162.43%
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