[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -72.85%
YoY- 132.96%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 30,061 28,198 26,512 31,773 33,994 32,768 31,876 -3.82%
PBT 3,496 2,934 1,852 1,266 2,218 1,184 1,352 88.28%
Tax -1,320 -1,020 -924 -938 -1,010 -824 -864 32.61%
NP 2,176 1,914 928 328 1,208 360 488 170.66%
-
NP to SH 2,176 1,914 928 328 1,208 360 488 170.66%
-
Tax Rate 37.76% 34.76% 49.89% 74.09% 45.54% 69.59% 63.91% -
Total Cost 27,885 26,284 25,584 31,445 32,786 32,408 31,388 -7.57%
-
Net Worth 40,801 40,001 39,200 39,200 39,600 38,800 38,800 3.40%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 40,801 40,001 39,200 39,200 39,600 38,800 38,800 3.40%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.24% 6.79% 3.50% 1.03% 3.55% 1.10% 1.53% -
ROE 5.33% 4.78% 2.37% 0.84% 3.05% 0.93% 1.26% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 75.15 70.49 66.28 79.43 84.98 81.92 79.69 -3.83%
EPS 5.44 4.78 2.32 0.82 3.03 0.90 1.24 167.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.98 0.98 0.99 0.97 0.97 3.40%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 69.37 65.07 61.18 73.32 78.45 75.62 73.56 -3.83%
EPS 5.02 4.42 2.14 0.76 2.79 0.83 1.13 169.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9231 0.9046 0.9046 0.9139 0.8954 0.8954 3.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.59 0.62 0.46 0.435 0.41 0.38 0.29 -
P/RPS 0.79 0.88 0.69 0.55 0.48 0.46 0.36 68.78%
P/EPS 10.85 12.96 19.83 53.05 13.58 42.22 23.77 -40.68%
EY 9.22 7.72 5.04 1.89 7.37 2.37 4.21 68.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.47 0.44 0.41 0.39 0.30 55.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 12/05/14 27/02/14 22/11/13 27/08/13 23/05/13 -
Price 0.575 0.61 0.53 0.47 0.42 0.32 0.335 -
P/RPS 0.77 0.87 0.80 0.59 0.49 0.39 0.42 49.73%
P/EPS 10.57 12.75 22.85 57.32 13.91 35.56 27.46 -47.05%
EY 9.46 7.84 4.38 1.74 7.19 2.81 3.64 88.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.54 0.48 0.42 0.33 0.35 36.75%

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