[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
17-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -54.47%
YoY- 2290.7%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 68,117 53,755 35,677 17,089 78,258 57,098 32,892 62.25%
PBT 4,759 4,852 3,822 1,588 4,079 3,225 1,501 115.36%
Tax -1,795 -1,565 -1,249 -560 -1,821 -1,146 -656 95.27%
NP 2,964 3,287 2,573 1,028 2,258 2,079 845 130.33%
-
NP to SH 2,964 3,287 2,573 1,028 2,258 2,079 845 130.33%
-
Tax Rate 37.72% 32.25% 32.68% 35.26% 44.64% 35.53% 43.70% -
Total Cost 65,153 50,468 33,104 16,061 76,000 55,019 32,047 60.27%
-
Net Worth 40,799 42,587 41,783 40,199 39,165 40,580 39,153 2.77%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,439 - - - 1,438 - - -
Div Payout % 48.58% - - - 63.72% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 40,799 42,587 41,783 40,199 39,165 40,580 39,153 2.77%
NOSH 20,000 19,993 19,992 20,000 19,982 19,990 19,976 0.07%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.35% 6.11% 7.21% 6.02% 2.89% 3.64% 2.57% -
ROE 7.26% 7.72% 6.16% 2.56% 5.77% 5.12% 2.16% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 340.59 268.86 178.45 85.45 391.64 285.63 164.65 62.13%
EPS 14.82 16.44 12.87 5.14 11.30 10.40 4.23 130.15%
DPS 7.20 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 2.04 2.13 2.09 2.01 1.96 2.03 1.96 2.69%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 157.19 124.05 82.33 39.44 180.60 131.76 75.90 62.26%
EPS 6.84 7.59 5.94 2.37 5.21 4.80 1.95 130.33%
DPS 3.32 0.00 0.00 0.00 3.32 0.00 0.00 -
NAPS 0.9415 0.9828 0.9642 0.9277 0.9038 0.9365 0.9035 2.77%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.10 1.70 2.05 1.97 2.20 2.70 2.79 -
P/RPS 0.62 0.63 1.15 2.31 0.56 0.95 1.69 -48.65%
P/EPS 14.17 10.34 15.93 38.33 19.47 25.96 65.96 -64.02%
EY 7.06 9.67 6.28 2.61 5.14 3.85 1.52 177.60%
DY 3.43 0.00 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 1.03 0.80 0.98 0.98 1.12 1.33 1.42 -19.22%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 27/11/01 15/08/01 17/05/01 26/02/01 15/11/00 14/08/00 -
Price 2.15 1.98 2.00 2.09 2.38 3.20 3.00 -
P/RPS 0.63 0.74 1.12 2.45 0.61 1.12 1.82 -50.60%
P/EPS 14.51 12.04 15.54 40.66 21.06 30.77 70.92 -65.17%
EY 6.89 8.30 6.44 2.46 4.75 3.25 1.41 187.12%
DY 3.35 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.05 0.93 0.96 1.04 1.21 1.58 1.53 -22.14%

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