[WOODLAN] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.48%
YoY- -59.82%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 13,540 24,636 26,248 26,070 31,159 31,773 27,185 -8.87%
PBT -6,973 995 3,274 1,316 2,735 1,266 -530 40.99%
Tax 492 -827 -1,202 -745 -1,314 -938 -465 -
NP -6,481 168 2,072 571 1,421 328 -995 28.37%
-
NP to SH -6,481 168 2,072 571 1,421 328 -995 28.37%
-
Tax Rate - 83.12% 36.71% 56.61% 48.04% 74.09% - -
Total Cost 20,021 24,468 24,176 25,499 29,738 31,445 28,180 -4.45%
-
Net Worth 38,001 43,201 43,200 41,201 40,401 39,200 38,800 -0.27%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 38,001 43,201 43,200 41,201 40,401 39,200 38,800 -0.27%
NOSH 40,002 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -47.87% 0.68% 7.89% 2.19% 4.56% 1.03% -3.66% -
ROE -17.05% 0.39% 4.80% 1.39% 3.52% 0.84% -2.56% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.85 61.59 65.62 65.17 77.90 79.43 67.96 -8.87%
EPS -16.20 0.42 5.18 1.43 3.55 0.82 -2.49 28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.08 1.08 1.03 1.01 0.98 0.97 -0.27%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.85 61.59 65.62 65.17 77.89 79.43 67.96 -8.87%
EPS -16.20 0.42 5.18 1.43 3.55 0.82 -2.49 28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.08 1.0799 1.03 1.01 0.98 0.97 -0.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.44 0.535 0.585 0.49 0.52 0.435 0.28 -
P/RPS 1.30 0.87 0.89 0.75 0.67 0.55 0.41 16.62%
P/EPS -2.72 127.38 11.29 34.33 14.64 53.05 -11.26 -17.25%
EY -36.82 0.79 8.85 2.91 6.83 1.89 -8.88 20.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.54 0.48 0.51 0.44 0.29 6.34%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/08/20 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.43 0.58 0.63 0.45 0.535 0.47 0.28 -
P/RPS 1.27 0.94 0.96 0.69 0.69 0.59 0.41 16.26%
P/EPS -2.65 138.10 12.16 31.52 15.06 57.32 -11.26 -17.54%
EY -37.68 0.72 8.22 3.17 6.64 1.74 -8.88 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.58 0.44 0.53 0.48 0.29 6.03%

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