[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -32.11%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,433 68,856 63,268 56,560 56,447 57,745 60,032 10.15%
PBT 3,804 4,166 3,092 1,972 2,447 1,789 2,368 37.04%
Tax -1,138 -1,232 -1,104 -860 -809 -741 -1,014 7.97%
NP 2,666 2,934 1,988 1,112 1,638 1,048 1,354 56.90%
-
NP to SH 2,666 2,934 1,988 1,112 1,638 1,048 1,354 56.90%
-
Tax Rate 29.92% 29.57% 35.71% 43.61% 33.06% 41.42% 42.82% -
Total Cost 66,767 65,921 61,280 55,448 54,809 56,697 58,678 8.96%
-
Net Worth 45,850 45,358 42,906 41,399 41,199 41,599 41,538 6.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,364 892 1,287 - 1,439 - - -
Div Payout % 51.17% 30.41% 64.75% - 87.91% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 45,850 45,358 42,906 41,399 41,199 41,599 41,538 6.78%
NOSH 37,893 37,179 35,755 20,000 20,000 19,999 19,970 53.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.84% 4.26% 3.14% 1.97% 2.90% 1.81% 2.26% -
ROE 5.81% 6.47% 4.63% 2.69% 3.98% 2.52% 3.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 183.23 185.20 176.95 282.80 282.24 288.73 300.60 -28.04%
EPS 7.04 7.89 5.56 5.56 4.87 5.24 6.78 2.53%
DPS 3.60 2.40 3.60 0.00 7.20 0.00 0.00 -
NAPS 1.21 1.22 1.20 2.07 2.06 2.08 2.08 -30.24%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 173.57 172.13 158.16 141.39 141.11 144.36 150.07 10.15%
EPS 6.66 7.34 4.97 2.78 4.09 2.62 3.38 56.97%
DPS 3.41 2.23 3.22 0.00 3.60 0.00 0.00 -
NAPS 1.1462 1.1339 1.0726 1.0349 1.0299 1.0399 1.0384 6.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.13 1.15 1.03 1.06 1.70 1.94 2.10 -
P/RPS 0.62 0.62 0.58 0.37 0.60 0.67 0.70 -7.75%
P/EPS 16.06 14.57 18.53 19.06 20.76 37.02 30.97 -35.37%
EY 6.23 6.86 5.40 5.25 4.82 2.70 3.23 54.76%
DY 3.19 2.09 3.50 0.00 4.24 0.00 0.00 -
P/NAPS 0.93 0.94 0.86 0.51 0.83 0.93 1.01 -5.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 -
Price 1.08 1.13 1.78 1.00 1.60 1.85 2.00 -
P/RPS 0.59 0.61 1.01 0.35 0.57 0.64 0.67 -8.10%
P/EPS 15.35 14.32 32.01 17.99 19.54 35.31 29.50 -35.22%
EY 6.51 6.99 3.12 5.56 5.12 2.83 3.39 54.31%
DY 3.33 2.12 2.02 0.00 4.50 0.00 0.00 -
P/NAPS 0.89 0.93 1.48 0.48 0.78 0.89 0.96 -4.90%

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