[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -91.7%
YoY- -76.07%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 56,447 43,309 30,016 14,012 68,117 53,755 35,677 35.66%
PBT 2,447 1,342 1,184 491 4,759 4,852 3,822 -25.65%
Tax -809 -556 -507 -245 -1,795 -1,565 -1,249 -25.07%
NP 1,638 786 677 246 2,964 3,287 2,573 -25.93%
-
NP to SH 1,638 786 677 246 2,964 3,287 2,573 -25.93%
-
Tax Rate 33.06% 41.43% 42.82% 49.90% 37.72% 32.25% 32.68% -
Total Cost 54,809 42,523 29,339 13,766 65,153 50,468 33,104 39.82%
-
Net Worth 41,199 41,599 41,538 41,199 40,799 42,587 41,783 -0.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,439 - - - 1,439 - - -
Div Payout % 87.91% - - - 48.58% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 41,199 41,599 41,538 41,199 40,799 42,587 41,783 -0.93%
NOSH 20,000 19,999 19,970 19,999 20,000 19,993 19,992 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.90% 1.81% 2.26% 1.76% 4.35% 6.11% 7.21% -
ROE 3.98% 1.89% 1.63% 0.60% 7.26% 7.72% 6.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 282.24 216.55 150.30 70.06 340.59 268.86 178.45 35.63%
EPS 4.87 3.93 3.39 1.23 14.82 16.44 12.87 -47.59%
DPS 7.20 0.00 0.00 0.00 7.20 0.00 0.00 -
NAPS 2.06 2.08 2.08 2.06 2.04 2.13 2.09 -0.95%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 130.26 99.94 69.27 32.34 157.19 124.05 82.33 35.66%
EPS 3.78 1.81 1.56 0.57 6.84 7.59 5.94 -25.95%
DPS 3.32 0.00 0.00 0.00 3.32 0.00 0.00 -
NAPS 0.9508 0.96 0.9586 0.9508 0.9415 0.9828 0.9642 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.94 2.10 2.14 2.10 1.70 2.05 -
P/RPS 0.60 0.90 1.40 3.05 0.62 0.63 1.15 -35.11%
P/EPS 20.76 49.36 61.95 173.98 14.17 10.34 15.93 19.25%
EY 4.82 2.03 1.61 0.57 7.06 9.67 6.28 -16.13%
DY 4.24 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.83 0.93 1.01 1.04 1.03 0.80 0.98 -10.45%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 27/08/02 29/05/02 26/02/02 27/11/01 15/08/01 -
Price 1.60 1.85 2.00 2.24 2.15 1.98 2.00 -
P/RPS 0.57 0.85 1.33 3.20 0.63 0.74 1.12 -36.17%
P/EPS 19.54 47.07 59.00 182.11 14.51 12.04 15.54 16.44%
EY 5.12 2.12 1.70 0.55 6.89 8.30 6.44 -14.14%
DY 4.50 0.00 0.00 0.00 3.35 0.00 0.00 -
P/NAPS 0.78 0.89 0.96 1.09 1.05 0.93 0.96 -12.89%

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