[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.69%
YoY- 80.13%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 27,170 29,716 31,159 30,061 28,198 26,512 31,773 -9.93%
PBT 2,130 2,512 2,735 3,496 2,934 1,852 1,266 41.59%
Tax -914 -1,128 -1,314 -1,320 -1,020 -924 -938 -1.71%
NP 1,216 1,384 1,421 2,176 1,914 928 328 140.11%
-
NP to SH 1,216 1,384 1,421 2,176 1,914 928 328 140.11%
-
Tax Rate 42.91% 44.90% 48.04% 37.76% 34.76% 49.89% 74.09% -
Total Cost 25,954 28,332 29,738 27,885 26,284 25,584 31,445 -12.04%
-
Net Worth 41,201 40,801 40,401 40,801 40,001 39,200 39,200 3.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 41,201 40,801 40,401 40,801 40,001 39,200 39,200 3.38%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.48% 4.66% 4.56% 7.24% 6.79% 3.50% 1.03% -
ROE 2.95% 3.39% 3.52% 5.33% 4.78% 2.37% 0.84% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 67.92 74.29 77.90 75.15 70.49 66.28 79.43 -9.93%
EPS 3.04 3.44 3.55 5.44 4.78 2.32 0.82 140.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.01 1.02 1.00 0.98 0.98 3.38%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.70 68.58 71.91 69.37 65.07 61.18 73.32 -9.93%
EPS 2.81 3.19 3.28 5.02 4.42 2.14 0.76 139.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9508 0.9416 0.9323 0.9416 0.9231 0.9046 0.9046 3.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.525 0.52 0.59 0.62 0.46 0.435 -
P/RPS 0.74 0.71 0.67 0.79 0.88 0.69 0.55 21.94%
P/EPS 16.45 15.17 14.64 10.85 12.96 19.83 53.05 -54.28%
EY 6.08 6.59 6.83 9.22 7.72 5.04 1.89 118.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.58 0.62 0.47 0.44 7.46%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 29/05/15 27/02/15 19/11/14 25/08/14 12/05/14 27/02/14 -
Price 0.47 0.525 0.535 0.575 0.61 0.53 0.47 -
P/RPS 0.69 0.71 0.69 0.77 0.87 0.80 0.59 11.03%
P/EPS 15.46 15.17 15.06 10.57 12.75 22.85 57.32 -58.35%
EY 6.47 6.59 6.64 9.46 7.84 4.38 1.74 140.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.53 0.56 0.61 0.54 0.48 -2.80%

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