[WOODLAN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -61.44%
YoY- -49.12%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 10,923 13,208 14,737 17,791 13,023 14,362 21,160 -10.43%
PBT -769 -31 443 679 1,103 -93 854 -
Tax -179 176 9 -214 -189 93 -622 -18.73%
NP -948 145 452 465 914 0 232 -
-
NP to SH -948 145 452 465 914 -323 232 -
-
Tax Rate - - -2.03% 31.52% 17.14% - 72.83% -
Total Cost 11,871 13,063 14,285 17,326 12,109 14,362 20,928 -9.01%
-
Net Worth 42,192 44,974 40,000 37,946 41,399 40,674 39,200 1.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 720 715 719 683 719 1,435 1,439 -10.89%
Div Payout % 0.00% 493.20% 159.29% 146.89% 78.77% 0.00% 620.69% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 42,192 44,974 40,000 37,946 41,399 40,674 39,200 1.23%
NOSH 40,038 39,729 40,000 37,946 19,999 19,938 20,000 12.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -8.68% 1.10% 3.07% 2.61% 7.02% 0.00% 1.10% -
ROE -2.25% 0.32% 1.13% 1.23% 2.21% -0.79% 0.59% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 27.28 33.24 36.84 46.88 65.12 72.03 105.80 -20.21%
EPS -2.37 0.36 1.13 1.23 4.57 -1.62 1.16 -
DPS 1.80 1.80 1.80 1.80 3.60 7.20 7.20 -20.62%
NAPS 1.0538 1.132 1.00 1.00 2.07 2.04 1.96 -9.82%
Adjusted Per Share Value based on latest NOSH - 37,946
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 27.31 33.02 36.84 44.48 32.56 35.90 52.90 -10.42%
EPS -2.37 0.36 1.13 1.16 2.28 -0.81 0.58 -
DPS 1.80 1.79 1.80 1.71 1.80 3.59 3.60 -10.90%
NAPS 1.0548 1.1243 1.00 0.9486 1.0349 1.0168 0.98 1.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.50 0.76 1.13 1.70 2.10 2.20 -
P/RPS 1.76 1.50 2.06 2.41 2.61 2.92 2.08 -2.74%
P/EPS -20.27 137.00 67.26 92.21 37.20 -129.63 189.66 -
EY -4.93 0.73 1.49 1.08 2.69 -0.77 0.53 -
DY 3.75 3.60 2.37 1.59 2.12 3.43 3.27 2.30%
P/NAPS 0.46 0.44 0.76 1.13 0.82 1.03 1.12 -13.77%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 25/02/04 27/02/03 26/02/02 26/02/01 -
Price 0.54 0.55 0.74 1.08 1.60 2.15 2.38 -
P/RPS 1.98 1.65 2.01 2.30 2.46 2.98 2.25 -2.10%
P/EPS -22.81 150.70 65.49 88.13 35.01 -132.72 205.17 -
EY -4.38 0.66 1.53 1.13 2.86 -0.75 0.49 -
DY 3.33 3.27 2.43 1.67 2.25 3.35 3.03 1.58%
P/NAPS 0.51 0.49 0.74 1.08 0.77 1.05 1.21 -13.40%

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