[WOODLAN] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -34.7%
YoY- 333.23%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 25,009 27,170 29,716 31,159 30,061 28,198 26,512 -3.81%
PBT 1,205 2,130 2,512 2,735 3,496 2,934 1,852 -24.89%
Tax -630 -914 -1,128 -1,314 -1,320 -1,020 -924 -22.51%
NP 574 1,216 1,384 1,421 2,176 1,914 928 -27.38%
-
NP to SH 574 1,216 1,384 1,421 2,176 1,914 928 -27.38%
-
Tax Rate 52.28% 42.91% 44.90% 48.04% 37.76% 34.76% 49.89% -
Total Cost 24,434 25,954 28,332 29,738 27,885 26,284 25,584 -3.01%
-
Net Worth 40,801 41,201 40,801 40,401 40,801 40,001 39,200 2.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,801 41,201 40,801 40,401 40,801 40,001 39,200 2.70%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.30% 4.48% 4.66% 4.56% 7.24% 6.79% 3.50% -
ROE 1.41% 2.95% 3.39% 3.52% 5.33% 4.78% 2.37% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 62.52 67.92 74.29 77.90 75.15 70.49 66.28 -3.81%
EPS 1.44 3.04 3.44 3.55 5.44 4.78 2.32 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.02 1.01 1.02 1.00 0.98 2.70%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 62.52 67.92 74.29 77.89 75.15 70.49 66.28 -3.81%
EPS 1.44 3.04 3.46 3.55 5.44 4.78 2.32 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.02 1.01 1.02 1.00 0.98 2.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.51 0.50 0.525 0.52 0.59 0.62 0.46 -
P/RPS 0.82 0.74 0.71 0.67 0.79 0.88 0.69 12.18%
P/EPS 35.50 16.45 15.17 14.64 10.85 12.96 19.83 47.38%
EY 2.82 6.08 6.59 6.83 9.22 7.72 5.04 -32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.51 0.51 0.58 0.62 0.47 4.20%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 29/05/15 27/02/15 19/11/14 25/08/14 12/05/14 -
Price 0.49 0.47 0.525 0.535 0.575 0.61 0.53 -
P/RPS 0.78 0.69 0.71 0.69 0.77 0.87 0.80 -1.67%
P/EPS 34.11 15.46 15.17 15.06 10.57 12.75 22.85 30.58%
EY 2.93 6.47 6.59 6.64 9.46 7.84 4.38 -23.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.51 0.53 0.56 0.61 0.54 -7.54%

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