[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 57366.65%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,576 30,212 33,172 35,885 54,989 46,824 50,657 -10.18%
PBT 228 1,605 553 1,530 1,765 -9 -1,584 -
Tax -457 -625 -317 -381 -538 -358 -218 13.11%
NP -229 980 236 1,149 1,226 -368 -1,802 -29.07%
-
NP to SH -229 980 236 1,149 1,226 -368 -1,802 -29.07%
-
Tax Rate 200.44% 38.94% 57.32% 24.90% 30.48% - - -
Total Cost 26,805 29,232 32,936 34,736 53,762 47,192 52,459 -10.57%
-
Net Worth 39,600 36,749 36,204 36,083 37,391 40,807 43,231 -1.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,600 36,749 36,204 36,083 37,391 40,807 43,231 -1.45%
NOSH 40,001 39,945 40,227 40,093 39,999 39,999 40,028 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.86% 3.24% 0.71% 3.20% 2.23% -0.79% -3.56% -
ROE -0.58% 2.67% 0.65% 3.19% 3.28% -0.90% -4.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.44 75.63 82.46 89.51 137.47 117.06 126.55 -10.17%
EPS -0.57 2.45 0.59 2.87 3.07 -0.92 -4.51 -29.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.90 0.90 0.9348 1.0202 1.08 -1.43%
Adjusted Per Share Value based on latest NOSH - 40,046
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.44 75.53 82.93 89.71 137.47 117.05 126.64 -10.18%
EPS -0.57 2.45 0.59 2.87 3.07 -0.92 -4.51 -29.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.9187 0.9051 0.902 0.9348 1.0201 1.0807 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.30 0.40 0.28 0.35 0.48 0.46 0.45 -
P/RPS 0.45 0.53 0.34 0.39 0.35 0.39 0.36 3.78%
P/EPS -52.33 16.30 47.73 12.21 15.65 -50.00 -9.99 31.75%
EY -1.91 6.13 2.10 8.19 6.39 -2.00 -10.01 -24.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.31 0.39 0.51 0.45 0.42 -5.44%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 28/11/07 27/11/06 -
Price 0.29 0.46 0.32 0.36 0.38 0.43 0.50 -
P/RPS 0.44 0.61 0.39 0.40 0.28 0.37 0.40 1.59%
P/EPS -50.58 18.75 54.55 12.56 12.39 -46.74 -11.10 28.72%
EY -1.98 5.33 1.83 7.96 8.07 -2.14 -9.01 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.50 0.36 0.40 0.41 0.42 0.46 -7.39%

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