[WOODLAN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -57.34%
YoY- -71.63%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,636 25,812 28,018 26,384 26,248 26,013 27,676 -7.44%
PBT 995 1,860 2,282 1,648 3,274 3,878 3,958 -60.06%
Tax -827 -940 -912 -764 -1,202 -1,286 -1,326 -26.93%
NP 168 920 1,370 884 2,072 2,592 2,632 -83.94%
-
NP to SH 168 920 1,370 884 2,072 2,592 2,632 -83.94%
-
Tax Rate 83.12% 50.54% 39.96% 46.36% 36.71% 33.16% 33.50% -
Total Cost 24,468 24,892 26,648 25,500 24,176 23,421 25,044 -1.53%
-
Net Worth 43,201 43,601 43,601 43,201 43,200 42,801 42,401 1.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 43,201 43,601 43,601 43,201 43,200 42,801 42,401 1.25%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.68% 3.56% 4.89% 3.35% 7.89% 9.96% 9.51% -
ROE 0.39% 2.11% 3.14% 2.05% 4.80% 6.06% 6.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.59 64.53 70.04 65.96 65.62 65.03 69.19 -7.44%
EPS 0.42 2.29 3.42 2.20 5.18 6.48 6.58 -83.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.09 1.08 1.08 1.07 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.59 64.53 70.04 65.96 65.62 65.03 69.19 -7.44%
EPS 0.42 2.30 3.42 2.21 5.18 6.48 6.58 -83.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.09 1.08 1.0799 1.07 1.06 1.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.535 0.61 0.58 0.685 0.585 0.56 0.48 -
P/RPS 0.87 0.95 0.83 1.04 0.89 0.86 0.69 16.66%
P/EPS 127.38 26.52 16.93 31.00 11.29 8.64 7.30 569.25%
EY 0.79 3.77 5.91 3.23 8.85 11.57 13.71 -85.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.53 0.63 0.54 0.52 0.45 7.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 17/08/17 23/05/17 24/02/17 08/11/16 18/08/16 -
Price 0.58 0.56 0.535 0.675 0.63 0.56 0.575 -
P/RPS 0.94 0.87 0.76 1.02 0.96 0.86 0.83 8.62%
P/EPS 138.10 24.35 15.62 30.54 12.16 8.64 8.74 526.52%
EY 0.72 4.11 6.40 3.27 8.22 11.57 11.44 -84.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.49 0.63 0.58 0.52 0.54 0.00%

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