[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 403.33%
YoY- 626.74%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 19,510 18,757 22,546 25,496 19,932 22,659 24,879 -3.96%
PBT 2,909 904 2,622 1,664 171 1,204 415 38.29%
Tax -965 -473 -990 -758 -343 -469 -238 26.25%
NP 1,944 431 1,632 906 -172 735 177 49.03%
-
NP to SH 1,944 431 1,632 906 -172 735 177 49.03%
-
Tax Rate 33.17% 52.32% 37.76% 45.55% 200.58% 38.95% 57.35% -
Total Cost 17,566 18,326 20,914 24,590 20,104 21,924 24,702 -5.51%
-
Net Worth 42,801 40,801 40,801 39,600 39,600 36,749 36,204 2.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 42,801 40,801 40,801 39,600 39,600 36,749 36,204 2.82%
NOSH 40,001 40,001 40,001 40,001 40,001 39,945 40,227 -0.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.96% 2.30% 7.24% 3.55% -0.86% 3.24% 0.71% -
ROE 4.54% 1.06% 4.00% 2.29% -0.43% 2.00% 0.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.77 46.89 56.36 63.74 49.83 56.72 61.85 -3.87%
EPS 4.86 1.08 4.08 2.27 -0.43 1.84 0.44 49.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.99 0.99 0.92 0.90 2.92%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 48.77 46.89 56.36 63.74 49.83 56.64 62.19 -3.96%
EPS 4.86 1.08 4.08 2.26 -0.43 1.84 0.44 49.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 1.02 0.99 0.99 0.9187 0.9051 2.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.56 0.51 0.59 0.41 0.30 0.40 0.28 -
P/RPS 1.15 1.09 1.05 0.64 0.60 0.71 0.45 16.91%
P/EPS 11.52 47.33 14.46 18.10 -69.77 21.74 63.64 -24.76%
EY 8.68 2.11 6.92 5.52 -1.43 4.60 1.57 32.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.58 0.41 0.30 0.43 0.31 8.99%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/11/16 18/11/15 19/11/14 22/11/13 23/11/12 23/11/11 25/11/10 -
Price 0.56 0.49 0.575 0.42 0.29 0.46 0.32 -
P/RPS 1.15 1.04 1.02 0.66 0.58 0.81 0.52 14.12%
P/EPS 11.52 45.48 14.09 18.54 -67.44 25.00 72.73 -26.42%
EY 8.68 2.20 7.10 5.39 -1.48 4.00 1.38 35.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.56 0.42 0.29 0.50 0.36 6.31%

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