[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -32.85%
YoY- -64.51%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 22,602 18,396 24,636 25,812 28,018 26,384 26,248 -9.51%
PBT 934 -1,648 995 1,860 2,282 1,648 3,274 -56.76%
Tax -510 -8 -827 -940 -912 -764 -1,202 -43.62%
NP 424 -1,656 168 920 1,370 884 2,072 -65.37%
-
NP to SH 424 -1,656 168 920 1,370 884 2,072 -65.37%
-
Tax Rate 54.60% - 83.12% 50.54% 39.96% 46.36% 36.71% -
Total Cost 22,178 20,052 24,468 24,892 26,648 25,500 24,176 -5.60%
-
Net Worth 43,601 42,801 43,201 43,601 43,601 43,201 43,200 0.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 43,601 42,801 43,201 43,601 43,601 43,201 43,200 0.61%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.88% -9.00% 0.68% 3.56% 4.89% 3.35% 7.89% -
ROE 0.97% -3.87% 0.39% 2.11% 3.14% 2.05% 4.80% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 56.50 45.99 61.59 64.53 70.04 65.96 65.62 -9.51%
EPS 1.06 -4.16 0.42 2.29 3.42 2.20 5.18 -65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.08 1.09 1.09 1.08 1.08 0.61%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 52.16 42.45 56.85 59.57 64.66 60.89 60.57 -9.50%
EPS 0.98 -3.82 0.39 2.12 3.16 2.04 4.78 -65.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0062 0.9877 0.9969 1.0062 1.0062 0.9969 0.9969 0.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.56 0.565 0.535 0.61 0.58 0.685 0.585 -
P/RPS 0.99 1.23 0.87 0.95 0.83 1.04 0.89 7.37%
P/EPS 52.83 -13.65 127.38 26.52 16.93 31.00 11.29 180.55%
EY 1.89 -7.33 0.79 3.77 5.91 3.23 8.85 -64.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.50 0.56 0.53 0.63 0.54 -3.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 30/05/18 28/02/18 28/11/17 17/08/17 23/05/17 24/02/17 -
Price 0.58 0.58 0.58 0.56 0.535 0.675 0.63 -
P/RPS 1.03 1.26 0.94 0.87 0.76 1.02 0.96 4.81%
P/EPS 54.72 -14.01 138.10 24.35 15.62 30.54 12.16 173.31%
EY 1.83 -7.14 0.72 4.11 6.40 3.27 8.22 -63.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.51 0.49 0.63 0.58 -5.84%

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