Highlights

[WOODLAN] YoY Quarter Result on 2018-09-30 [#3]

Stock [WOODLAN]: WOODLANDOR HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -161.98%    YoY -     -7,860.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,231 5,350 5,672 5,172 8,447 9,112 6,951 -4.63%
  YoY % -2.22% -5.68% 9.67% -38.77% -7.30% 31.09% -
  Horiz. % 75.26% 76.97% 81.60% 74.41% 121.52% 131.09% 100.00%
PBT -466 254 930 -161 1,155 1,072 18 -
  YoY % -283.46% -72.69% 677.64% -113.94% 7.74% 5,855.56% -
  Horiz. % -2,588.89% 1,411.11% 5,166.67% -894.44% 6,416.67% 5,955.56% 100.00%
Tax 78 -249 -302 -16 -480 -346 -130 -
  YoY % 131.33% 17.55% -1,787.50% 96.67% -38.73% -166.15% -
  Horiz. % -60.00% 191.54% 232.31% 12.31% 369.23% 266.15% 100.00%
NP -388 5 628 -177 675 726 -112 23.00%
  YoY % -7,860.00% -99.20% 454.80% -126.22% -7.02% 748.21% -
  Horiz. % 346.43% -4.46% -560.71% 158.04% -602.68% -648.21% 100.00%
NP to SH -388 5 628 -177 675 726 -112 23.00%
  YoY % -7,860.00% -99.20% 454.80% -126.22% -7.02% 748.21% -
  Horiz. % 346.43% -4.46% -560.71% 158.04% -602.68% -648.21% 100.00%
Tax Rate - % 98.03 % 32.47 % - % 41.56 % 32.28 % 722.22 % -
  YoY % 0.00% 201.91% 0.00% 0.00% 28.75% -95.53% -
  Horiz. % 0.00% 13.57% 4.50% 0.00% 5.75% 4.47% 100.00%
Total Cost 5,619 5,345 5,044 5,349 7,772 8,386 7,063 -3.74%
  YoY % 5.13% 5.97% -5.70% -31.18% -7.32% 18.73% -
  Horiz. % 79.56% 75.68% 71.41% 75.73% 110.04% 118.73% 100.00%
Net Worth 43,202 43,601 42,801 40,801 40,801 39,600 39,600 1.46%
  YoY % -0.91% 1.87% 4.90% 0.00% 3.03% 0.00% -
  Horiz. % 109.09% 110.10% 108.08% 103.03% 103.03% 100.00% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 43,202 43,601 42,801 40,801 40,801 39,600 39,600 1.46%
  YoY % -0.91% 1.87% 4.90% 0.00% 3.03% 0.00% -
  Horiz. % 109.09% 110.10% 108.08% 103.03% 103.03% 100.00% 100.00%
NOSH 40,002 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -7.42 % 0.09 % 11.07 % -3.42 % 7.99 % 7.97 % -1.61 % 28.99%
  YoY % -8,344.44% -99.19% 423.68% -142.80% 0.25% 595.03% -
  Horiz. % 460.87% -5.59% -687.58% 212.42% -496.27% -495.03% 100.00%
ROE -0.90 % 0.01 % 1.47 % -0.43 % 1.65 % 1.83 % -0.28 % 21.47%
  YoY % -9,100.00% -99.32% 441.86% -126.06% -9.84% 753.57% -
  Horiz. % 321.43% -3.57% -525.00% 153.57% -589.29% -653.57% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.08 13.37 14.18 12.93 21.12 22.78 17.38 -4.62%
  YoY % -2.17% -5.71% 9.67% -38.78% -7.29% 31.07% -
  Horiz. % 75.26% 76.93% 81.59% 74.40% 121.52% 131.07% 100.00%
EPS -0.97 0.01 1.57 -0.44 1.69 1.81 -0.28 23.00%
  YoY % -9,800.00% -99.36% 456.82% -126.04% -6.63% 746.43% -
  Horiz. % 346.43% -3.57% -560.71% 157.14% -603.57% -646.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0800 1.0900 1.0700 1.0200 1.0200 0.9900 0.9900 1.46%
  YoY % -0.92% 1.87% 4.90% 0.00% 3.03% 0.00% -
  Horiz. % 109.09% 110.10% 108.08% 103.03% 103.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,038
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.08 13.37 14.18 12.93 21.12 22.78 17.38 -4.62%
  YoY % -2.17% -5.71% 9.67% -38.78% -7.29% 31.07% -
  Horiz. % 75.26% 76.93% 81.59% 74.40% 121.52% 131.07% 100.00%
EPS -0.97 0.01 1.57 -0.44 1.69 1.81 -0.28 23.00%
  YoY % -9,800.00% -99.36% 456.82% -126.04% -6.63% 746.43% -
  Horiz. % 346.43% -3.57% -560.71% 157.14% -603.57% -646.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0800 1.0900 1.0700 1.0200 1.0200 0.9900 0.9900 1.46%
  YoY % -0.92% 1.87% 4.90% 0.00% 3.03% 0.00% -
  Horiz. % 109.09% 110.10% 108.08% 103.03% 103.03% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5850 0.6100 0.5600 0.5100 0.5900 0.4100 0.3000 -
P/RPS 4.47 4.56 3.95 3.94 2.79 1.80 1.73 17.13%
  YoY % -1.97% 15.44% 0.25% 41.22% 55.00% 4.05% -
  Horiz. % 258.38% 263.58% 228.32% 227.75% 161.27% 104.05% 100.00%
P/EPS -60.31 4,880.12 35.67 -115.26 34.96 22.59 -107.15 -9.13%
  YoY % -101.24% 13,581.30% 130.95% -429.69% 54.76% 121.08% -
  Horiz. % 56.29% -4,554.48% -33.29% 107.57% -32.63% -21.08% 100.00%
EY -1.66 0.02 2.80 -0.87 2.86 4.43 -0.93 10.13%
  YoY % -8,400.00% -99.29% 421.84% -130.42% -35.44% 576.34% -
  Horiz. % 178.49% -2.15% -301.08% 93.55% -307.53% -476.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.56 0.52 0.50 0.58 0.41 0.30 10.29%
  YoY % -3.57% 7.69% 4.00% -13.79% 41.46% 36.67% -
  Horiz. % 180.00% 186.67% 173.33% 166.67% 193.33% 136.67% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 08/11/16 18/11/15 19/11/14 22/11/13 23/11/12 -
Price 0.6500 0.5600 0.5600 0.4900 0.5750 0.4200 0.2900 -
P/RPS 4.97 4.19 3.95 3.79 2.72 1.84 1.67 19.92%
  YoY % 18.62% 6.08% 4.22% 39.34% 47.83% 10.18% -
  Horiz. % 297.60% 250.90% 236.53% 226.95% 162.87% 110.18% 100.00%
P/EPS -67.01 4,480.11 35.67 -110.74 34.07 23.14 -103.57 -7.00%
  YoY % -101.50% 12,459.88% 132.21% -425.04% 47.23% 122.34% -
  Horiz. % 64.70% -4,325.68% -34.44% 106.92% -32.90% -22.34% 100.00%
EY -1.49 0.02 2.80 -0.90 2.93 4.32 -0.97 7.41%
  YoY % -7,550.00% -99.29% 411.11% -130.72% -32.18% 545.36% -
  Horiz. % 153.61% -2.06% -288.66% 92.78% -302.06% -445.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.51 0.52 0.48 0.56 0.42 0.29 12.88%
  YoY % 17.65% -1.92% 8.33% -14.29% 33.33% 44.83% -
  Horiz. % 206.90% 175.86% 179.31% 165.52% 193.10% 144.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers