[WOODLAN] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
15-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -21.52%
YoY- -337.58%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 8,270 7,392 6,754 8,205 11,170 16,940 20,205 -44.72%
PBT -5,176 -5,632 -5,702 -4,266 -3,497 313 1,080 -
Tax 518 522 495 -20 -30 -793 -686 -
NP -4,658 -5,110 -5,207 -4,286 -3,527 -480 394 -
-
NP to SH -4,658 -5,110 -5,207 -4,286 -3,527 -480 394 -
-
Tax Rate - - - - - 253.35% 63.52% -
Total Cost 12,928 12,502 11,961 12,491 14,697 17,420 19,811 -24.66%
-
Net Worth 36,401 36,801 38,001 39,601 41,602 42,802 44,002 -11.82%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 600 1,200 1,200 1,200 600 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 36,401 36,801 38,001 39,601 41,602 42,802 44,002 -11.82%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -56.32% -69.13% -77.10% -52.24% -31.58% -2.83% 1.95% -
ROE -12.80% -13.89% -13.70% -10.82% -8.48% -1.12% 0.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.67 18.48 16.88 20.51 27.92 42.35 50.51 -44.73%
EPS -11.64 -12.77 -13.02 -10.71 -8.82 -1.20 0.98 -
DPS 1.50 3.00 3.00 3.00 1.50 0.00 0.00 -
NAPS 0.91 0.92 0.95 0.99 1.04 1.07 1.10 -11.82%
Adjusted Per Share Value based on latest NOSH - 40,002
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.67 18.48 16.88 20.51 27.92 42.35 50.51 -44.73%
EPS -11.64 -12.77 -13.02 -10.71 -8.82 -1.20 0.98 -
DPS 1.50 3.00 3.00 3.00 1.50 0.00 0.00 -
NAPS 0.91 0.92 0.95 0.99 1.04 1.07 1.10 -11.82%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.575 0.48 0.44 0.49 0.63 0.615 0.745 -
P/RPS 2.78 2.60 2.61 2.39 2.26 1.45 1.47 52.63%
P/EPS -4.94 -3.76 -3.38 -4.57 -7.15 -51.25 75.64 -
EY -20.25 -26.61 -29.58 -21.87 -14.00 -1.95 1.32 -
DY 2.61 6.25 6.82 6.12 2.38 0.00 0.00 -
P/NAPS 0.63 0.52 0.46 0.49 0.61 0.57 0.68 -4.94%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 27/08/20 15/06/20 24/02/20 29/11/19 23/08/19 -
Price 0.735 0.51 0.43 0.55 0.595 0.62 0.615 -
P/RPS 3.56 2.76 2.55 2.68 2.13 1.46 1.22 103.54%
P/EPS -6.31 -3.99 -3.30 -5.13 -6.75 -51.67 62.44 -
EY -15.84 -25.05 -30.27 -19.48 -14.82 -1.94 1.60 -
DY 2.04 5.88 6.98 5.45 2.52 0.00 0.00 -
P/NAPS 0.81 0.55 0.45 0.56 0.57 0.58 0.56 27.75%

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