[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 47.62%
YoY- 180.03%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 50,657 55,302 62,178 68,856 57,745 71,673 76,130 -6.56%
PBT -1,584 946 732 4,166 1,789 6,469 4,300 -
Tax -218 -585 -525 -1,232 -741 -2,086 -1,528 -27.70%
NP -1,802 361 206 2,934 1,048 4,382 2,772 -
-
NP to SH -1,802 361 206 2,934 1,048 4,382 2,772 -
-
Tax Rate - 61.84% 71.72% 29.57% 41.42% 32.25% 35.53% -
Total Cost 52,459 54,941 61,972 65,921 56,697 67,290 73,358 -5.43%
-
Net Worth 43,231 45,527 46,897 45,358 41,599 42,587 40,580 1.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 956 953 892 - - - -
Div Payout % - 264.71% 461.54% 30.41% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 43,231 45,527 46,897 45,358 41,599 42,587 40,580 1.05%
NOSH 40,028 39,852 39,743 37,179 19,999 19,993 19,990 12.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.56% 0.65% 0.33% 4.26% 1.81% 6.11% 3.64% -
ROE -4.17% 0.79% 0.44% 6.47% 2.52% 10.29% 6.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 126.55 138.77 156.45 185.20 288.73 358.48 380.84 -16.76%
EPS -4.51 0.91 0.52 7.89 5.24 21.92 13.87 -
DPS 0.00 2.40 2.40 2.40 0.00 0.00 0.00 -
NAPS 1.08 1.1424 1.18 1.22 2.08 2.13 2.03 -9.97%
Adjusted Per Share Value based on latest NOSH - 37,222
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 126.64 138.25 155.44 172.13 144.36 179.17 190.32 -6.56%
EPS -4.51 0.90 0.52 7.34 2.62 10.96 6.93 -
DPS 0.00 2.39 2.38 2.23 0.00 0.00 0.00 -
NAPS 1.0807 1.1381 1.1724 1.1339 1.0399 1.0646 1.0145 1.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.44 0.70 1.15 1.94 1.70 2.70 -
P/RPS 0.36 0.32 0.45 0.62 0.67 0.47 0.71 -10.69%
P/EPS -9.99 48.53 134.62 14.57 37.02 7.76 19.47 -
EY -10.01 2.06 0.74 6.86 2.70 12.89 5.14 -
DY 0.00 5.45 3.43 2.09 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.59 0.94 0.93 0.80 1.33 -17.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 23/11/05 24/11/04 19/11/03 28/11/02 27/11/01 15/11/00 -
Price 0.50 0.42 0.76 1.13 1.85 1.98 3.20 -
P/RPS 0.40 0.30 0.49 0.61 0.64 0.55 0.84 -11.62%
P/EPS -11.10 46.32 146.15 14.32 35.31 9.03 23.08 -
EY -9.01 2.16 0.68 6.99 2.83 11.07 4.33 -
DY 0.00 5.71 3.16 2.12 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.64 0.93 0.89 0.93 1.58 -18.58%

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