[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -29.27%
YoY- 90.16%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 31,159 22,546 14,099 6,628 31,773 25,496 16,384 53.32%
PBT 2,735 2,622 1,467 463 1,266 1,664 592 176.61%
Tax -1,314 -990 -510 -231 -938 -758 -412 116.21%
NP 1,421 1,632 957 232 328 906 180 294.98%
-
NP to SH 1,421 1,632 957 232 328 906 180 294.98%
-
Tax Rate 48.04% 37.76% 34.76% 49.89% 74.09% 45.55% 69.59% -
Total Cost 29,738 20,914 13,142 6,396 31,445 24,590 16,204 49.73%
-
Net Worth 40,401 40,801 40,001 39,200 39,200 39,600 38,800 2.72%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 40,401 40,801 40,001 39,200 39,200 39,600 38,800 2.72%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.56% 7.24% 6.79% 3.50% 1.03% 3.55% 1.10% -
ROE 3.52% 4.00% 2.39% 0.59% 0.84% 2.29% 0.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.90 56.36 35.25 16.57 79.43 63.74 40.96 53.32%
EPS 3.55 4.08 2.39 0.58 0.82 2.27 0.45 294.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.00 0.98 0.98 0.99 0.97 2.72%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.91 52.03 32.54 15.30 73.32 58.84 37.81 53.32%
EPS 3.28 3.77 2.21 0.54 0.76 2.09 0.42 292.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9323 0.9416 0.9231 0.9046 0.9046 0.9139 0.8954 2.72%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 0.59 0.62 0.46 0.435 0.41 0.38 -
P/RPS 0.67 1.05 1.76 2.78 0.55 0.64 0.93 -19.58%
P/EPS 14.64 14.46 25.91 79.31 53.05 18.10 84.45 -68.81%
EY 6.83 6.92 3.86 1.26 1.89 5.52 1.18 221.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.62 0.47 0.44 0.41 0.39 19.52%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 19/11/14 25/08/14 12/05/14 27/02/14 22/11/13 27/08/13 -
Price 0.535 0.575 0.61 0.53 0.47 0.42 0.32 -
P/RPS 0.69 1.02 1.73 3.20 0.59 0.66 0.78 -7.82%
P/EPS 15.06 14.09 25.50 91.38 57.32 18.54 71.11 -64.36%
EY 6.64 7.10 3.92 1.09 1.74 5.39 1.41 180.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.61 0.54 0.48 0.42 0.33 37.02%

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