[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -14.83%
YoY- 58.1%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 60,032 56,048 68,117 71,673 71,354 68,356 78,258 -16.24%
PBT 2,368 1,964 4,759 6,469 7,644 6,352 4,079 -30.47%
Tax -1,014 -980 -1,795 -2,086 -2,498 -2,240 -1,821 -32.38%
NP 1,354 984 2,964 4,382 5,146 4,112 2,258 -28.95%
-
NP to SH 1,354 984 2,964 4,382 5,146 4,112 2,258 -28.95%
-
Tax Rate 42.82% 49.90% 37.72% 32.25% 32.68% 35.26% 44.64% -
Total Cost 58,678 55,064 65,153 67,290 66,208 64,244 76,000 -15.87%
-
Net Worth 41,538 41,199 40,799 42,587 41,783 40,199 39,165 4.01%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,439 - - - 1,438 -
Div Payout % - - 48.58% - - - 63.72% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 41,538 41,199 40,799 42,587 41,783 40,199 39,165 4.01%
NOSH 19,970 19,999 20,000 19,993 19,992 20,000 19,982 -0.04%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.26% 1.76% 4.35% 6.11% 7.21% 6.02% 2.89% -
ROE 3.26% 2.39% 7.26% 10.29% 12.32% 10.23% 5.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 300.60 280.24 340.59 358.48 356.91 341.78 391.64 -16.21%
EPS 6.78 4.92 14.82 21.92 25.74 20.56 11.30 -28.92%
DPS 0.00 0.00 7.20 0.00 0.00 0.00 7.20 -
NAPS 2.08 2.06 2.04 2.13 2.09 2.01 1.96 4.05%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 138.54 129.34 157.19 165.40 164.66 157.74 180.60 -16.24%
EPS 3.12 2.27 6.84 10.11 11.88 9.49 5.21 -29.01%
DPS 0.00 0.00 3.32 0.00 0.00 0.00 3.32 -
NAPS 0.9586 0.9508 0.9415 0.9828 0.9642 0.9277 0.9038 4.01%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.10 2.14 2.10 1.70 2.05 1.97 2.20 -
P/RPS 0.70 0.76 0.62 0.47 0.57 0.58 0.56 16.08%
P/EPS 30.97 43.50 14.17 7.76 7.96 9.58 19.47 36.38%
EY 3.23 2.30 7.06 12.89 12.56 10.44 5.14 -26.69%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.27 -
P/NAPS 1.01 1.04 1.03 0.80 0.98 0.98 1.12 -6.67%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 29/05/02 26/02/02 27/11/01 15/08/01 17/05/01 26/02/01 -
Price 2.00 2.24 2.15 1.98 2.00 2.09 2.38 -
P/RPS 0.67 0.80 0.63 0.55 0.56 0.61 0.61 6.47%
P/EPS 29.50 45.53 14.51 9.03 7.77 10.17 21.06 25.26%
EY 3.39 2.20 6.89 11.07 12.87 9.84 4.75 -20.18%
DY 0.00 0.00 3.35 0.00 0.00 0.00 3.03 -
P/NAPS 0.96 1.09 1.05 0.93 0.96 1.04 1.21 -14.33%

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