[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.6%
YoY- -76.09%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 63,268 56,560 56,447 57,745 60,032 56,048 68,117 -4.81%
PBT 3,092 1,972 2,447 1,789 2,368 1,964 4,759 -25.04%
Tax -1,104 -860 -809 -741 -1,014 -980 -1,795 -27.74%
NP 1,988 1,112 1,638 1,048 1,354 984 2,964 -23.43%
-
NP to SH 1,988 1,112 1,638 1,048 1,354 984 2,964 -23.43%
-
Tax Rate 35.71% 43.61% 33.06% 41.42% 42.82% 49.90% 37.72% -
Total Cost 61,280 55,448 54,809 56,697 58,678 55,064 65,153 -4.01%
-
Net Worth 42,906 41,399 41,199 41,599 41,538 41,199 40,799 3.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,287 - 1,439 - - - 1,439 -7.19%
Div Payout % 64.75% - 87.91% - - - 48.58% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 42,906 41,399 41,199 41,599 41,538 41,199 40,799 3.42%
NOSH 35,755 20,000 20,000 19,999 19,970 19,999 20,000 47.45%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.14% 1.97% 2.90% 1.81% 2.26% 1.76% 4.35% -
ROE 4.63% 2.69% 3.98% 2.52% 3.26% 2.39% 7.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 176.95 282.80 282.24 288.73 300.60 280.24 340.59 -35.45%
EPS 5.56 5.56 4.87 5.24 6.78 4.92 14.82 -48.07%
DPS 3.60 0.00 7.20 0.00 0.00 0.00 7.20 -37.08%
NAPS 1.20 2.07 2.06 2.08 2.08 2.06 2.04 -29.86%
Adjusted Per Share Value based on latest NOSH - 19,818
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 146.00 130.52 130.26 133.26 138.54 129.34 157.19 -4.81%
EPS 4.59 2.57 3.78 2.42 3.12 2.27 6.84 -23.40%
DPS 2.97 0.00 3.32 0.00 0.00 0.00 3.32 -7.17%
NAPS 0.9901 0.9554 0.9508 0.96 0.9586 0.9508 0.9415 3.42%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.03 1.06 1.70 1.94 2.10 2.14 2.10 -
P/RPS 0.58 0.37 0.60 0.67 0.70 0.76 0.62 -4.36%
P/EPS 18.53 19.06 20.76 37.02 30.97 43.50 14.17 19.64%
EY 5.40 5.25 4.82 2.70 3.23 2.30 7.06 -16.40%
DY 3.50 0.00 4.24 0.00 0.00 0.00 3.43 1.35%
P/NAPS 0.86 0.51 0.83 0.93 1.01 1.04 1.03 -11.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 29/05/02 26/02/02 -
Price 1.78 1.00 1.60 1.85 2.00 2.24 2.15 -
P/RPS 1.01 0.35 0.57 0.64 0.67 0.80 0.63 37.09%
P/EPS 32.01 17.99 19.54 35.31 29.50 45.53 14.51 69.71%
EY 3.12 5.56 5.12 2.83 3.39 2.20 6.89 -41.11%
DY 2.02 0.00 4.50 0.00 0.00 0.00 3.35 -28.69%
P/NAPS 1.48 0.48 0.78 0.89 0.96 1.09 1.05 25.79%

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