[WOODLAN] YoY Annualized Quarter 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- 6.85%
YoY- -82.01%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Revenue 9,420 7,132 11,012 9,528 22,042 25,812 26,013 -14.46%
PBT -2,710 -4,281 -3,468 -3,566 1 1,860 3,878 -
Tax -40 4 -17 -15 -235 -940 -1,286 -41.36%
NP -2,750 -4,277 -3,485 -3,582 -234 920 2,592 -
-
NP to SH -2,750 -4,277 -3,485 -3,582 -234 920 2,592 -
-
Tax Rate - - - - 23,500.00% 50.54% 33.16% -
Total Cost 12,170 11,409 14,497 13,110 22,277 24,892 23,421 -9.57%
-
Net Worth 33,201 30,001 35,601 39,601 43,202 43,601 42,801 -3.83%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 450 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 33,201 30,001 35,601 39,601 43,202 43,601 42,801 -3.83%
NOSH 40,002 40,002 40,002 40,002 40,002 40,001 40,001 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -29.20% -59.97% -31.65% -37.59% -1.06% 3.56% 9.96% -
ROE -8.28% -14.26% -9.79% -9.05% -0.54% 2.11% 6.06% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.55 17.83 27.53 23.82 55.10 64.53 65.03 -14.46%
EPS -6.88 -10.69 -8.71 -8.96 -0.59 2.29 6.48 -
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 0.83 0.75 0.89 0.99 1.08 1.09 1.07 -3.83%
Adjusted Per Share Value based on latest NOSH - 40,002
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
RPS 23.55 17.83 27.53 23.82 55.10 64.53 65.03 -14.46%
EPS -6.88 -10.69 -8.71 -8.96 -0.59 2.30 6.48 -
DPS 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
NAPS 0.83 0.75 0.89 0.99 1.08 1.09 1.07 -3.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 28/09/18 29/09/17 30/09/16 -
Price 0.70 1.13 0.715 0.49 0.585 0.61 0.56 -
P/RPS 2.97 6.34 2.60 2.06 1.06 0.95 0.86 21.00%
P/EPS -10.18 -10.57 -8.21 -5.47 -99.72 26.52 8.64 -
EY -9.82 -9.46 -12.19 -18.27 -1.00 3.77 11.57 -
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.84 1.51 0.80 0.49 0.54 0.56 0.52 7.65%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 30/09/17 30/09/16 CAGR
Date 29/05/23 30/05/22 21/05/21 15/06/20 29/11/18 28/11/17 08/11/16 -
Price 0.675 0.895 0.72 0.55 0.65 0.56 0.56 -
P/RPS 2.87 5.02 2.62 2.31 1.18 0.87 0.86 20.36%
P/EPS -9.82 -8.37 -8.26 -6.14 -110.80 24.35 8.64 -
EY -10.19 -11.95 -12.10 -16.28 -0.90 4.11 11.57 -
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.81 1.19 0.81 0.56 0.60 0.51 0.52 7.05%

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