[WOODLAN] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -1571.38%
YoY- -100.57%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 33,832 34,669 51,345 43,290 48,916 54,685 61,371 -9.44%
PBT 772 977 -821 -4,711 -1,957 679 992 -4.09%
Tax -416 -493 -394 98 -343 -263 -385 1.29%
NP 356 484 -1,215 -4,613 -2,300 416 607 -8.50%
-
NP to SH 356 484 -1,215 -4,613 -2,300 416 607 -8.50%
-
Tax Rate 53.89% 50.46% - - - 38.73% 38.81% -
Total Cost 33,476 34,185 52,560 47,903 51,216 54,269 60,764 -9.45%
-
Net Worth 36,209 35,531 35,253 36,486 42,570 45,493 46,758 -4.16%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 1,441 1,446 1,437 -
Div Payout % - - - - 0.00% 347.82% 236.82% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 36,209 35,531 35,253 36,486 42,570 45,493 46,758 -4.16%
NOSH 40,232 39,923 40,060 40,016 40,032 40,192 39,930 0.12%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.05% 1.40% -2.37% -10.66% -4.70% 0.76% 0.99% -
ROE 0.98% 1.36% -3.45% -12.64% -5.40% 0.91% 1.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 84.09 86.84 128.17 108.18 122.19 136.06 153.70 -9.55%
EPS 0.89 1.21 -3.03 -11.53 -5.75 1.04 1.52 -8.53%
DPS 0.00 0.00 0.00 0.00 3.60 3.60 3.60 -
NAPS 0.90 0.89 0.88 0.9118 1.0634 1.1319 1.171 -4.29%
Adjusted Per Share Value based on latest NOSH - 40,017
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 84.58 86.67 128.36 108.22 122.28 136.71 153.42 -9.44%
EPS 0.89 1.21 -3.04 -11.53 -5.75 1.04 1.52 -8.53%
DPS 0.00 0.00 0.00 0.00 3.60 3.62 3.59 -
NAPS 0.9052 0.8882 0.8813 0.9121 1.0642 1.1373 1.1689 -4.16%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.28 0.34 0.38 0.45 0.48 0.50 0.76 -
P/RPS 0.33 0.39 0.30 0.42 0.39 0.37 0.49 -6.37%
P/EPS 31.64 28.05 -12.53 -3.90 -8.35 48.31 49.99 -7.33%
EY 3.16 3.57 -7.98 -25.62 -11.97 2.07 2.00 7.91%
DY 0.00 0.00 0.00 0.00 7.50 7.20 4.74 -
P/NAPS 0.31 0.38 0.43 0.49 0.45 0.44 0.65 -11.60%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 27/02/06 28/02/05 -
Price 0.29 0.49 0.38 0.34 0.54 0.55 0.74 -
P/RPS 0.34 0.56 0.30 0.31 0.44 0.40 0.48 -5.58%
P/EPS 32.77 40.42 -12.53 -2.95 -9.40 53.14 48.68 -6.38%
EY 3.05 2.47 -7.98 -33.91 -10.64 1.88 2.05 6.84%
DY 0.00 0.00 0.00 0.00 6.67 6.55 4.86 -
P/NAPS 0.32 0.55 0.43 0.37 0.51 0.49 0.63 -10.67%

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