[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -109.11%
YoY- -187.41%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 61,371 46,634 31,488 14,802 69,433 51,642 31,634 55.23%
PBT 992 549 347 -131 3,804 3,125 1,546 -25.50%
Tax -385 -394 -242 -112 -1,138 -924 -552 -21.26%
NP 607 155 105 -243 2,666 2,201 994 -27.91%
-
NP to SH 607 155 105 -243 2,666 2,201 994 -27.91%
-
Tax Rate 38.81% 71.77% 69.74% - 29.92% 29.57% 35.71% -
Total Cost 60,764 46,479 31,383 15,045 66,767 49,441 30,640 57.52%
-
Net Worth 46,758 46,897 47,653 47,803 45,850 45,358 42,906 5.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,437 715 726 - 1,364 669 643 70.51%
Div Payout % 236.82% 461.54% 692.31% - 51.17% 30.41% 64.75% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 46,758 46,897 47,653 47,803 45,850 45,358 42,906 5.87%
NOSH 39,930 39,743 40,384 39,836 37,893 37,179 35,755 7.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.99% 0.33% 0.33% -1.64% 3.84% 4.26% 3.14% -
ROE 1.30% 0.33% 0.22% -0.51% 5.81% 4.85% 2.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 153.70 117.34 77.97 37.16 183.23 138.90 88.47 44.27%
EPS 1.52 0.39 0.26 -0.61 7.04 5.92 2.78 -33.01%
DPS 3.60 1.80 1.80 0.00 3.60 1.80 1.80 58.40%
NAPS 1.171 1.18 1.18 1.20 1.21 1.22 1.20 -1.61%
Adjusted Per Share Value based on latest NOSH - 39,836
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 153.42 116.58 78.72 37.00 173.57 129.10 79.08 55.24%
EPS 1.52 0.39 0.26 -0.61 6.66 5.50 2.48 -27.73%
DPS 3.59 1.79 1.82 0.00 3.41 1.67 1.61 70.26%
NAPS 1.1689 1.1724 1.1913 1.195 1.1462 1.1339 1.0726 5.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.76 0.70 0.80 0.99 1.13 1.15 1.03 -
P/RPS 0.49 0.60 1.03 2.66 0.62 0.83 1.16 -43.55%
P/EPS 49.99 179.49 307.69 -162.30 16.06 19.43 37.05 21.99%
EY 2.00 0.56 0.33 -0.62 6.23 5.15 2.70 -18.05%
DY 4.74 2.57 2.25 0.00 3.19 1.57 1.75 93.72%
P/NAPS 0.65 0.59 0.68 0.83 0.93 0.94 0.86 -16.95%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 25/08/04 26/05/04 25/02/04 19/11/03 27/08/03 -
Price 0.74 0.76 0.78 0.88 1.08 1.13 1.78 -
P/RPS 0.48 0.65 1.00 2.37 0.59 0.81 2.01 -61.34%
P/EPS 48.68 194.87 300.00 -144.26 15.35 19.09 64.03 -16.63%
EY 2.05 0.51 0.33 -0.69 6.51 5.24 1.56 19.87%
DY 4.86 2.37 2.31 0.00 3.33 1.59 1.01 183.66%
P/NAPS 0.63 0.64 0.66 0.73 0.89 0.93 1.48 -43.26%

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