[WOODLAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -29.11%
YoY- -73.59%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 13,838 7,017 26,070 18,757 13,585 7,429 31,159 -41.81%
PBT 1,979 1,141 1,316 904 1,065 628 2,735 -19.41%
Tax -663 -362 -745 -473 -457 -282 -1,314 -36.64%
NP 1,316 779 571 431 608 346 1,421 -4.99%
-
NP to SH 1,316 779 571 431 608 346 1,421 -4.99%
-
Tax Rate 33.50% 31.73% 56.61% 52.32% 42.91% 44.90% 48.04% -
Total Cost 12,522 6,238 25,499 18,326 12,977 7,083 29,738 -43.85%
-
Net Worth 42,401 41,601 41,201 40,801 41,201 40,801 40,401 3.27%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 42,401 41,601 41,201 40,801 41,201 40,801 40,401 3.27%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.51% 11.10% 2.19% 2.30% 4.48% 4.66% 4.56% -
ROE 3.10% 1.87% 1.39% 1.06% 1.48% 0.85% 3.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.59 17.54 65.17 46.89 33.96 18.57 77.90 -41.82%
EPS 3.29 1.95 1.43 1.08 1.52 0.86 3.55 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.03 1.02 1.03 1.02 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 34.59 17.54 65.17 46.89 33.96 18.57 77.89 -41.82%
EPS 3.29 1.95 1.43 1.08 1.52 0.86 3.55 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.03 1.02 1.03 1.02 1.01 3.27%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.48 0.50 0.49 0.51 0.50 0.525 0.52 -
P/RPS 1.39 2.85 0.75 1.09 1.47 2.83 0.67 62.73%
P/EPS 14.59 25.67 34.33 47.33 32.90 60.70 14.64 -0.22%
EY 6.85 3.89 2.91 2.11 3.04 1.65 6.83 0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.48 0.50 0.49 0.51 0.51 -8.01%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 18/05/16 26/02/16 18/11/15 19/08/15 29/05/15 27/02/15 -
Price 0.575 0.415 0.45 0.49 0.47 0.525 0.535 -
P/RPS 1.66 2.37 0.69 1.04 1.38 2.83 0.69 79.64%
P/EPS 17.48 21.31 31.52 45.48 30.92 60.70 15.06 10.45%
EY 5.72 4.69 3.17 2.20 3.23 1.65 6.64 -9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.40 0.44 0.48 0.46 0.51 0.53 1.25%

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