[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 56.3%
YoY- -44.74%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 68,856 63,268 56,560 56,447 57,745 60,032 56,048 14.69%
PBT 4,166 3,092 1,972 2,447 1,789 2,368 1,964 65.01%
Tax -1,232 -1,104 -860 -809 -741 -1,014 -980 16.46%
NP 2,934 1,988 1,112 1,638 1,048 1,354 984 107.02%
-
NP to SH 2,934 1,988 1,112 1,638 1,048 1,354 984 107.02%
-
Tax Rate 29.57% 35.71% 43.61% 33.06% 41.42% 42.82% 49.90% -
Total Cost 65,921 61,280 55,448 54,809 56,697 58,678 55,064 12.73%
-
Net Worth 45,358 42,906 41,399 41,199 41,599 41,538 41,199 6.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 892 1,287 - 1,439 - - - -
Div Payout % 30.41% 64.75% - 87.91% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 45,358 42,906 41,399 41,199 41,599 41,538 41,199 6.61%
NOSH 37,179 35,755 20,000 20,000 19,999 19,970 19,999 51.13%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.26% 3.14% 1.97% 2.90% 1.81% 2.26% 1.76% -
ROE 6.47% 4.63% 2.69% 3.98% 2.52% 3.26% 2.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 185.20 176.95 282.80 282.24 288.73 300.60 280.24 -24.11%
EPS 7.89 5.56 5.56 4.87 5.24 6.78 4.92 36.96%
DPS 2.40 3.60 0.00 7.20 0.00 0.00 0.00 -
NAPS 1.22 1.20 2.07 2.06 2.08 2.08 2.06 -29.45%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 172.13 158.16 141.39 141.11 144.36 150.07 140.11 14.69%
EPS 7.34 4.97 2.78 4.09 2.62 3.38 2.46 107.11%
DPS 2.23 3.22 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.1339 1.0726 1.0349 1.0299 1.0399 1.0384 1.0299 6.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.03 1.06 1.70 1.94 2.10 2.14 -
P/RPS 0.62 0.58 0.37 0.60 0.67 0.70 0.76 -12.68%
P/EPS 14.57 18.53 19.06 20.76 37.02 30.97 43.50 -51.73%
EY 6.86 5.40 5.25 4.82 2.70 3.23 2.30 107.06%
DY 2.09 3.50 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.51 0.83 0.93 1.01 1.04 -6.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 29/05/02 -
Price 1.13 1.78 1.00 1.60 1.85 2.00 2.24 -
P/RPS 0.61 1.01 0.35 0.57 0.64 0.67 0.80 -16.52%
P/EPS 14.32 32.01 17.99 19.54 35.31 29.50 45.53 -53.71%
EY 6.99 3.12 5.56 5.12 2.83 3.39 2.20 115.97%
DY 2.12 2.02 0.00 4.50 0.00 0.00 0.00 -
P/NAPS 0.93 1.48 0.48 0.78 0.89 0.96 1.09 -10.03%

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