[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.13%
YoY- 62.76%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,634 31,488 14,802 69,433 51,642 31,634 14,140 121.08%
PBT 549 347 -131 3,804 3,125 1,546 493 7.41%
Tax -394 -242 -112 -1,138 -924 -552 -215 49.58%
NP 155 105 -243 2,666 2,201 994 278 -32.18%
-
NP to SH 155 105 -243 2,666 2,201 994 278 -32.18%
-
Tax Rate 71.77% 69.74% - 29.92% 29.57% 35.71% 43.61% -
Total Cost 46,479 31,383 15,045 66,767 49,441 30,640 13,862 123.52%
-
Net Worth 46,897 47,653 47,803 45,850 45,358 42,906 41,399 8.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 715 726 - 1,364 669 643 - -
Div Payout % 461.54% 692.31% - 51.17% 30.41% 64.75% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 46,897 47,653 47,803 45,850 45,358 42,906 41,399 8.64%
NOSH 39,743 40,384 39,836 37,893 37,179 35,755 20,000 57.86%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.33% 0.33% -1.64% 3.84% 4.26% 3.14% 1.97% -
ROE 0.33% 0.22% -0.51% 5.81% 4.85% 2.32% 0.67% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 117.34 77.97 37.16 183.23 138.90 88.47 70.70 40.05%
EPS 0.39 0.26 -0.61 7.04 5.92 2.78 1.39 -57.04%
DPS 1.80 1.80 0.00 3.60 1.80 1.80 0.00 -
NAPS 1.18 1.18 1.20 1.21 1.22 1.20 2.07 -31.17%
Adjusted Per Share Value based on latest NOSH - 37,946
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 116.58 78.72 37.00 173.57 129.10 79.08 35.35 121.07%
EPS 0.39 0.26 -0.61 6.66 5.50 2.48 0.69 -31.56%
DPS 1.79 1.82 0.00 3.41 1.67 1.61 0.00 -
NAPS 1.1724 1.1913 1.195 1.1462 1.1339 1.0726 1.0349 8.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.70 0.80 0.99 1.13 1.15 1.03 1.06 -
P/RPS 0.60 1.03 2.66 0.62 0.83 1.16 1.50 -45.62%
P/EPS 179.49 307.69 -162.30 16.06 19.43 37.05 76.26 76.66%
EY 0.56 0.33 -0.62 6.23 5.15 2.70 1.31 -43.16%
DY 2.57 2.25 0.00 3.19 1.57 1.75 0.00 -
P/NAPS 0.59 0.68 0.83 0.93 0.94 0.86 0.51 10.17%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 -
Price 0.76 0.78 0.88 1.08 1.13 1.78 1.00 -
P/RPS 0.65 1.00 2.37 0.59 0.81 2.01 1.41 -40.24%
P/EPS 194.87 300.00 -144.26 15.35 19.09 64.03 71.94 93.96%
EY 0.51 0.33 -0.69 6.51 5.24 1.56 1.39 -48.65%
DY 2.37 2.31 0.00 3.33 1.59 1.01 0.00 -
P/NAPS 0.64 0.66 0.73 0.89 0.93 1.48 0.48 21.07%

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