[WOODLAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.48%
YoY- -59.82%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,510 13,838 7,017 26,070 18,757 13,585 7,429 90.01%
PBT 2,909 1,979 1,141 1,316 904 1,065 628 177.10%
Tax -965 -663 -362 -745 -473 -457 -282 126.57%
NP 1,944 1,316 779 571 431 608 346 215.05%
-
NP to SH 1,944 1,316 779 571 431 608 346 215.05%
-
Tax Rate 33.17% 33.50% 31.73% 56.61% 52.32% 42.91% 44.90% -
Total Cost 17,566 12,522 6,238 25,499 18,326 12,977 7,083 82.91%
-
Net Worth 42,801 42,401 41,601 41,201 40,801 41,201 40,801 3.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 42,801 42,401 41,601 41,201 40,801 41,201 40,801 3.23%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.96% 9.51% 11.10% 2.19% 2.30% 4.48% 4.66% -
ROE 4.54% 3.10% 1.87% 1.39% 1.06% 1.48% 0.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.77 34.59 17.54 65.17 46.89 33.96 18.57 90.01%
EPS 4.86 3.29 1.95 1.43 1.08 1.52 0.86 216.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.04 1.03 1.02 1.03 1.02 3.23%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.77 34.59 17.54 65.17 46.89 33.96 18.57 90.01%
EPS 4.86 3.29 1.95 1.43 1.08 1.52 0.86 216.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.04 1.03 1.02 1.03 1.02 3.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.56 0.48 0.50 0.49 0.51 0.50 0.525 -
P/RPS 1.15 1.39 2.85 0.75 1.09 1.47 2.83 -45.04%
P/EPS 11.52 14.59 25.67 34.33 47.33 32.90 60.70 -66.87%
EY 8.68 6.85 3.89 2.91 2.11 3.04 1.65 201.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.48 0.48 0.50 0.49 0.51 1.29%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/11/16 18/08/16 18/05/16 26/02/16 18/11/15 19/08/15 29/05/15 -
Price 0.56 0.575 0.415 0.45 0.49 0.47 0.525 -
P/RPS 1.15 1.66 2.37 0.69 1.04 1.38 2.83 -45.04%
P/EPS 11.52 17.48 21.31 31.52 45.48 30.92 60.70 -66.87%
EY 8.68 5.72 4.69 3.17 2.20 3.23 1.65 201.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.40 0.44 0.48 0.46 0.51 1.29%

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