[WOODLAN] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
15-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 25.15%
YoY- 204.5%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 56,048 68,117 71,673 71,354 68,356 78,258 76,130 -18.48%
PBT 1,964 4,759 6,469 7,644 6,352 4,079 4,300 -40.72%
Tax -980 -1,795 -2,086 -2,498 -2,240 -1,821 -1,528 -25.64%
NP 984 2,964 4,382 5,146 4,112 2,258 2,772 -49.89%
-
NP to SH 984 2,964 4,382 5,146 4,112 2,258 2,772 -49.89%
-
Tax Rate 49.90% 37.72% 32.25% 32.68% 35.26% 44.64% 35.53% -
Total Cost 55,064 65,153 67,290 66,208 64,244 76,000 73,358 -17.42%
-
Net Worth 41,199 40,799 42,587 41,783 40,199 39,165 40,580 1.01%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 1,439 - - - 1,438 - -
Div Payout % - 48.58% - - - 63.72% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 41,199 40,799 42,587 41,783 40,199 39,165 40,580 1.01%
NOSH 19,999 20,000 19,993 19,992 20,000 19,982 19,990 0.03%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 1.76% 4.35% 6.11% 7.21% 6.02% 2.89% 3.64% -
ROE 2.39% 7.26% 10.29% 12.32% 10.23% 5.77% 6.83% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 280.24 340.59 358.48 356.91 341.78 391.64 380.84 -18.50%
EPS 4.92 14.82 21.92 25.74 20.56 11.30 13.87 -49.92%
DPS 0.00 7.20 0.00 0.00 0.00 7.20 0.00 -
NAPS 2.06 2.04 2.13 2.09 2.01 1.96 2.03 0.98%
Adjusted Per Share Value based on latest NOSH - 19,987
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 129.34 157.19 165.40 164.66 157.74 180.60 175.69 -18.48%
EPS 2.27 6.84 10.11 11.88 9.49 5.21 6.40 -49.92%
DPS 0.00 3.32 0.00 0.00 0.00 3.32 0.00 -
NAPS 0.9508 0.9415 0.9828 0.9642 0.9277 0.9038 0.9365 1.01%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.14 2.10 1.70 2.05 1.97 2.20 2.70 -
P/RPS 0.76 0.62 0.47 0.57 0.58 0.56 0.71 4.64%
P/EPS 43.50 14.17 7.76 7.96 9.58 19.47 19.47 70.98%
EY 2.30 7.06 12.89 12.56 10.44 5.14 5.14 -41.52%
DY 0.00 3.43 0.00 0.00 0.00 3.27 0.00 -
P/NAPS 1.04 1.03 0.80 0.98 0.98 1.12 1.33 -15.13%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 26/02/02 27/11/01 15/08/01 17/05/01 26/02/01 15/11/00 -
Price 2.24 2.15 1.98 2.00 2.09 2.38 3.20 -
P/RPS 0.80 0.63 0.55 0.56 0.61 0.61 0.84 -3.20%
P/EPS 45.53 14.51 9.03 7.77 10.17 21.06 23.08 57.35%
EY 2.20 6.89 11.07 12.87 9.84 4.75 4.33 -36.35%
DY 0.00 3.35 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.09 1.05 0.93 0.96 1.04 1.21 1.58 -21.94%

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