[WOODLAN] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 28.1%
YoY- -37.82%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 9,629 11,012 11,800 10,416 13,540 9,528 12,186 -14.54%
PBT -4,761 -3,468 -3,398 -4,652 -6,973 -3,566 -3,813 15.97%
Tax -24 -17 -6 -8 492 -15 -31 -15.69%
NP -4,785 -3,485 -3,404 -4,660 -6,481 -3,582 -3,845 15.71%
-
NP to SH -4,785 -3,485 -3,404 -4,660 -6,481 -3,582 -3,845 15.71%
-
Tax Rate - - - - - - - -
Total Cost 14,414 14,497 15,204 15,076 20,021 13,110 16,031 -6.84%
-
Net Worth 33,201 35,601 36,401 36,801 38,001 39,601 41,602 -13.97%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - 450 654 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 33,201 35,601 36,401 36,801 38,001 39,601 41,602 -13.97%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -49.69% -31.65% -28.85% -44.74% -47.87% -37.59% -31.55% -
ROE -14.41% -9.79% -9.35% -12.66% -17.05% -9.05% -9.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.07 27.53 29.50 26.04 33.85 23.82 30.46 -14.53%
EPS -11.96 -8.71 -8.50 -11.64 -16.20 -8.96 -9.61 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 1.13 1.64 -
NAPS 0.83 0.89 0.91 0.92 0.95 0.99 1.04 -13.97%
Adjusted Per Share Value based on latest NOSH - 40,002
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.22 25.41 27.23 24.04 31.25 21.99 28.12 -14.54%
EPS -11.04 -8.04 -7.86 -10.75 -14.96 -8.27 -8.87 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.04 1.51 -
NAPS 0.7662 0.8216 0.84 0.8493 0.877 0.9139 0.96 -13.96%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.675 0.715 0.575 0.48 0.44 0.49 0.63 -
P/RPS 2.80 2.60 1.95 1.84 1.30 2.06 2.07 22.33%
P/EPS -5.64 -8.21 -6.76 -4.12 -2.72 -5.47 -6.55 -9.49%
EY -17.72 -12.19 -14.80 -24.27 -36.82 -18.27 -15.26 10.48%
DY 0.00 0.00 0.00 0.00 0.00 2.30 2.60 -
P/NAPS 0.81 0.80 0.63 0.52 0.46 0.49 0.61 20.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 21/05/21 24/02/21 26/11/20 27/08/20 15/06/20 24/02/20 -
Price 0.755 0.72 0.735 0.51 0.43 0.55 0.595 -
P/RPS 3.14 2.62 2.49 1.96 1.27 2.31 1.95 37.42%
P/EPS -6.31 -8.26 -8.64 -4.38 -2.65 -6.14 -6.19 1.28%
EY -15.84 -12.10 -11.58 -22.84 -37.68 -16.28 -16.16 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 2.05 2.75 -
P/NAPS 0.91 0.81 0.81 0.55 0.45 0.56 0.57 36.63%

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