[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -122.08%
YoY- 44.86%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,685 41,477 27,085 12,887 61,371 46,634 31,488 44.33%
PBT 679 710 449 -31 992 549 347 56.25%
Tax -263 -439 -244 -103 -385 -394 -242 5.68%
NP 416 271 205 -134 607 155 105 149.75%
-
NP to SH 416 271 205 -134 607 155 105 149.75%
-
Tax Rate 38.73% 61.83% 54.34% - 38.81% 71.77% 69.74% -
Total Cost 54,269 41,206 26,880 13,021 60,764 46,479 31,383 43.92%
-
Net Worth 45,493 45,527 45,980 46,964 46,758 46,897 47,653 -3.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,446 717 - - 1,437 715 726 58.10%
Div Payout % 347.82% 264.71% - - 236.82% 461.54% 692.31% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 45,493 45,527 45,980 46,964 46,758 46,897 47,653 -3.03%
NOSH 40,192 39,852 40,196 40,606 39,930 39,743 40,384 -0.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.76% 0.65% 0.76% -1.04% 0.99% 0.33% 0.33% -
ROE 0.91% 0.60% 0.45% -0.29% 1.30% 0.33% 0.22% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.06 104.08 67.38 31.74 153.70 117.34 77.97 44.79%
EPS 1.04 0.68 0.51 -0.33 1.52 0.39 0.26 151.34%
DPS 3.60 1.80 0.00 0.00 3.60 1.80 1.80 58.53%
NAPS 1.1319 1.1424 1.1439 1.1566 1.171 1.18 1.18 -2.72%
Adjusted Per Share Value based on latest NOSH - 40,606
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.71 103.69 67.71 32.22 153.42 116.58 78.72 44.33%
EPS 1.04 0.68 0.51 -0.33 1.52 0.39 0.26 151.34%
DPS 3.62 1.79 0.00 0.00 3.59 1.79 1.82 57.96%
NAPS 1.1373 1.1381 1.1495 1.1741 1.1689 1.1724 1.1913 -3.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.44 0.51 0.56 0.76 0.70 0.80 -
P/RPS 0.37 0.42 0.76 1.76 0.49 0.60 1.03 -49.37%
P/EPS 48.31 64.71 100.00 -169.70 49.99 179.49 307.69 -70.79%
EY 2.07 1.55 1.00 -0.59 2.00 0.56 0.33 238.98%
DY 7.20 4.09 0.00 0.00 4.74 2.57 2.25 116.69%
P/NAPS 0.44 0.39 0.45 0.48 0.65 0.59 0.68 -25.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 -
Price 0.55 0.42 0.54 0.51 0.74 0.76 0.78 -
P/RPS 0.40 0.40 0.80 1.61 0.48 0.65 1.00 -45.62%
P/EPS 53.14 61.76 105.88 -154.55 48.68 194.87 300.00 -68.36%
EY 1.88 1.62 0.94 -0.65 2.05 0.51 0.33 217.97%
DY 6.55 4.29 0.00 0.00 4.86 2.37 2.31 99.95%
P/NAPS 0.49 0.37 0.47 0.44 0.63 0.64 0.66 -17.96%

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