[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 47.62%
YoY- 180.03%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 62,976 59,208 69,433 68,856 63,268 56,560 56,447 7.57%
PBT 694 -524 3,804 4,166 3,092 1,972 2,447 -56.86%
Tax -484 -448 -1,138 -1,232 -1,104 -860 -809 -29.02%
NP 210 -972 2,666 2,934 1,988 1,112 1,638 -74.60%
-
NP to SH 210 -972 2,666 2,934 1,988 1,112 1,638 -74.60%
-
Tax Rate 69.74% - 29.92% 29.57% 35.71% 43.61% 33.06% -
Total Cost 62,766 60,180 66,767 65,921 61,280 55,448 54,809 9.46%
-
Net Worth 47,653 47,803 45,850 45,358 42,906 41,399 41,199 10.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,453 - 1,364 892 1,287 - 1,439 0.64%
Div Payout % 692.31% - 51.17% 30.41% 64.75% - 87.91% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,653 47,803 45,850 45,358 42,906 41,399 41,199 10.19%
NOSH 40,384 39,836 37,893 37,179 35,755 20,000 20,000 59.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.33% -1.64% 3.84% 4.26% 3.14% 1.97% 2.90% -
ROE 0.44% -2.03% 5.81% 6.47% 4.63% 2.69% 3.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 155.94 148.63 183.23 185.20 176.95 282.80 282.24 -32.69%
EPS 0.52 -2.44 7.04 7.89 5.56 5.56 4.87 -77.52%
DPS 3.60 0.00 3.60 2.40 3.60 0.00 7.20 -37.03%
NAPS 1.18 1.20 1.21 1.22 1.20 2.07 2.06 -31.05%
Adjusted Per Share Value based on latest NOSH - 37,222
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 157.43 148.01 173.57 172.13 158.16 141.39 141.11 7.57%
EPS 0.52 -2.43 6.66 7.34 4.97 2.78 4.09 -74.74%
DPS 3.63 0.00 3.41 2.23 3.22 0.00 3.60 0.55%
NAPS 1.1913 1.195 1.1462 1.1339 1.0726 1.0349 1.0299 10.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.80 0.99 1.13 1.15 1.03 1.06 1.70 -
P/RPS 0.51 0.67 0.62 0.62 0.58 0.37 0.60 -10.27%
P/EPS 153.85 -40.57 16.06 14.57 18.53 19.06 20.76 280.57%
EY 0.65 -2.46 6.23 6.86 5.40 5.25 4.82 -73.73%
DY 4.50 0.00 3.19 2.09 3.50 0.00 4.24 4.05%
P/NAPS 0.68 0.83 0.93 0.94 0.86 0.51 0.83 -12.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.78 0.88 1.08 1.13 1.78 1.00 1.60 -
P/RPS 0.50 0.59 0.59 0.61 1.01 0.35 0.57 -8.37%
P/EPS 150.00 -36.07 15.35 14.32 32.01 17.99 19.54 289.62%
EY 0.67 -2.77 6.51 6.99 3.12 5.56 5.12 -74.25%
DY 4.62 0.00 3.33 2.12 2.02 0.00 4.50 1.77%
P/NAPS 0.66 0.73 0.89 0.93 1.48 0.48 0.78 -10.54%

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