[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -12.93%
YoY- 333.23%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 18,757 13,585 7,429 31,159 22,546 14,099 6,628 99.94%
PBT 904 1,065 628 2,735 2,622 1,467 463 56.15%
Tax -473 -457 -282 -1,314 -990 -510 -231 61.17%
NP 431 608 346 1,421 1,632 957 232 51.06%
-
NP to SH 431 608 346 1,421 1,632 957 232 51.06%
-
Tax Rate 52.32% 42.91% 44.90% 48.04% 37.76% 34.76% 49.89% -
Total Cost 18,326 12,977 7,083 29,738 20,914 13,142 6,396 101.60%
-
Net Worth 40,801 41,201 40,801 40,401 40,801 40,001 39,200 2.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,801 41,201 40,801 40,401 40,801 40,001 39,200 2.70%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.30% 4.48% 4.66% 4.56% 7.24% 6.79% 3.50% -
ROE 1.06% 1.48% 0.85% 3.52% 4.00% 2.39% 0.59% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.89 33.96 18.57 77.90 56.36 35.25 16.57 99.93%
EPS 1.08 1.52 0.86 3.55 4.08 2.39 0.58 51.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.02 1.01 1.02 1.00 0.98 2.70%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 43.29 31.35 17.14 71.91 52.03 32.54 15.30 99.91%
EPS 0.99 1.40 0.80 3.28 3.77 2.21 0.54 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9508 0.9416 0.9323 0.9416 0.9231 0.9046 2.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.51 0.50 0.525 0.52 0.59 0.62 0.46 -
P/RPS 1.09 1.47 2.83 0.67 1.05 1.76 2.78 -46.39%
P/EPS 47.33 32.90 60.70 14.64 14.46 25.91 79.31 -29.09%
EY 2.11 3.04 1.65 6.83 6.92 3.86 1.26 40.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.51 0.51 0.58 0.62 0.47 4.20%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 29/05/15 27/02/15 19/11/14 25/08/14 12/05/14 -
Price 0.49 0.47 0.525 0.535 0.575 0.61 0.53 -
P/RPS 1.04 1.38 2.83 0.69 1.02 1.73 3.20 -52.69%
P/EPS 45.48 30.92 60.70 15.06 14.09 25.50 91.38 -37.17%
EY 2.20 3.23 1.65 6.64 7.10 3.92 1.09 59.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.51 0.53 0.56 0.61 0.54 -7.54%

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