[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -18.54%
YoY- -69.01%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 71,673 71,354 68,356 78,258 76,130 65,784 55,492 18.58%
PBT 6,469 7,644 6,352 4,079 4,300 3,002 876 278.75%
Tax -2,086 -2,498 -2,240 -1,821 -1,528 -1,312 -704 106.16%
NP 4,382 5,146 4,112 2,258 2,772 1,690 172 764.11%
-
NP to SH 4,382 5,146 4,112 2,258 2,772 1,690 172 764.11%
-
Tax Rate 32.25% 32.68% 35.26% 44.64% 35.53% 43.70% 80.37% -
Total Cost 67,290 66,208 64,244 76,000 73,358 64,094 55,320 13.93%
-
Net Worth 42,587 41,783 40,199 39,165 40,580 39,153 37,527 8.78%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 1,438 - - - -
Div Payout % - - - 63.72% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 42,587 41,783 40,199 39,165 40,580 39,153 37,527 8.78%
NOSH 19,993 19,992 20,000 19,982 19,990 19,976 19,545 1.52%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.11% 7.21% 6.02% 2.89% 3.64% 2.57% 0.31% -
ROE 10.29% 12.32% 10.23% 5.77% 6.83% 4.32% 0.46% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 358.48 356.91 341.78 391.64 380.84 329.31 283.91 16.80%
EPS 21.92 25.74 20.56 11.30 13.87 8.46 0.88 751.24%
DPS 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
NAPS 2.13 2.09 2.01 1.96 2.03 1.96 1.92 7.15%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 179.17 178.38 170.88 195.64 190.32 164.45 138.72 18.58%
EPS 10.96 12.86 10.28 5.64 6.93 4.22 0.43 764.38%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.0646 1.0445 1.0049 0.9791 1.0145 0.9788 0.9381 8.79%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.70 2.05 1.97 2.20 2.70 2.79 4.00 -
P/RPS 0.47 0.57 0.58 0.56 0.71 0.85 1.41 -51.89%
P/EPS 7.76 7.96 9.58 19.47 19.47 32.98 454.55 -93.35%
EY 12.89 12.56 10.44 5.14 5.14 3.03 0.22 1404.79%
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 0.80 0.98 0.98 1.12 1.33 1.42 2.08 -47.08%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 15/08/01 17/05/01 26/02/01 15/11/00 14/08/00 15/05/00 -
Price 1.98 2.00 2.09 2.38 3.20 3.00 3.34 -
P/RPS 0.55 0.56 0.61 0.61 0.84 0.91 1.18 -39.85%
P/EPS 9.03 7.77 10.17 21.06 23.08 35.46 379.55 -91.70%
EY 11.07 12.87 9.84 4.75 4.33 2.82 0.26 1116.53%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.04 1.21 1.58 1.53 1.74 -34.11%

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