[WOODLAN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.62%
YoY- 1044.57%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 26,097 26,741 27,370 28,823 32,742 26,321 31,612 -3.14%
PBT 1,760 3,299 1,017 2,223 972 1,783 1,561 2.01%
Tax -942 -1,237 -796 -1,170 -880 -317 -647 6.45%
NP 818 2,062 221 1,053 92 1,466 914 -1.83%
-
NP to SH 818 2,062 221 1,053 92 1,466 914 -1.83%
-
Tax Rate 53.52% 37.50% 78.27% 52.63% 90.53% 17.78% 41.45% -
Total Cost 25,279 24,679 27,149 27,770 32,650 24,855 30,698 -3.18%
-
Net Worth 43,601 42,799 40,801 40,739 39,600 39,600 36,225 3.13%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 43,601 42,799 40,801 40,739 39,600 39,600 36,225 3.13%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 39,375 0.26%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.13% 7.71% 0.81% 3.65% 0.28% 5.57% 2.89% -
ROE 1.88% 4.82% 0.54% 2.58% 0.23% 3.70% 2.52% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.24 66.85 68.42 72.16 81.85 65.80 80.28 -3.39%
EPS 2.04 5.16 0.55 2.64 0.23 3.66 2.32 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.02 1.02 0.99 0.99 0.92 2.86%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.24 66.85 68.42 72.05 81.85 65.80 79.03 -3.14%
EPS 2.04 5.15 0.55 2.63 0.23 3.66 2.28 -1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.0699 1.02 1.0184 0.99 0.99 0.9056 3.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.61 0.56 0.51 0.59 0.41 0.30 0.40 -
P/RPS 0.93 0.84 0.75 0.82 0.50 0.46 0.50 10.88%
P/EPS 29.83 10.86 92.31 22.38 178.27 8.19 17.23 9.57%
EY 3.35 9.21 1.08 4.47 0.56 12.22 5.80 -8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.50 0.58 0.41 0.30 0.43 4.49%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 08/11/16 18/11/15 19/11/14 22/11/13 23/11/12 23/11/11 -
Price 0.56 0.56 0.49 0.575 0.42 0.29 0.46 -
P/RPS 0.86 0.84 0.72 0.80 0.51 0.44 0.57 7.08%
P/EPS 27.38 10.86 88.69 21.81 182.61 7.91 19.82 5.52%
EY 3.65 9.21 1.13 4.59 0.55 12.64 5.05 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.56 0.42 0.29 0.50 0.33%

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