[WOODLAN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 68.93%
YoY- 116.45%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,596 26,248 19,510 13,838 7,017 26,070 18,757 -50.14%
PBT 412 3,274 2,909 1,979 1,141 1,316 904 -40.74%
Tax -191 -1,202 -965 -663 -362 -745 -473 -45.33%
NP 221 2,072 1,944 1,316 779 571 431 -35.91%
-
NP to SH 221 2,072 1,944 1,316 779 571 431 -35.91%
-
Tax Rate 46.36% 36.71% 33.17% 33.50% 31.73% 56.61% 52.32% -
Total Cost 6,375 24,176 17,566 12,522 6,238 25,499 18,326 -50.50%
-
Net Worth 43,201 43,200 42,801 42,401 41,601 41,201 40,801 3.88%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 43,201 43,200 42,801 42,401 41,601 41,201 40,801 3.88%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.35% 7.89% 9.96% 9.51% 11.10% 2.19% 2.30% -
ROE 0.51% 4.80% 4.54% 3.10% 1.87% 1.39% 1.06% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.49 65.62 48.77 34.59 17.54 65.17 46.89 -50.14%
EPS 0.55 5.18 4.86 3.29 1.95 1.43 1.08 -36.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.07 1.06 1.04 1.03 1.02 3.88%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.22 60.57 45.02 31.93 16.19 60.16 43.29 -50.15%
EPS 0.51 4.78 4.49 3.04 1.80 1.32 0.99 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9969 0.9969 0.9877 0.9785 0.96 0.9508 0.9416 3.87%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.685 0.585 0.56 0.48 0.50 0.49 0.51 -
P/RPS 4.15 0.89 1.15 1.39 2.85 0.75 1.09 143.62%
P/EPS 123.99 11.29 11.52 14.59 25.67 34.33 47.33 89.92%
EY 0.81 8.85 8.68 6.85 3.89 2.91 2.11 -47.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.52 0.45 0.48 0.48 0.50 16.64%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 24/02/17 08/11/16 18/08/16 18/05/16 26/02/16 18/11/15 -
Price 0.675 0.63 0.56 0.575 0.415 0.45 0.49 -
P/RPS 4.09 0.96 1.15 1.66 2.37 0.69 1.04 148.94%
P/EPS 122.18 12.16 11.52 17.48 21.31 31.52 45.48 93.13%
EY 0.82 8.22 8.68 5.72 4.69 3.17 2.20 -48.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.52 0.54 0.40 0.44 0.48 19.85%

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