[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.65%
YoY- 49.14%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 26,070 18,757 13,585 7,429 31,159 22,546 14,099 50.48%
PBT 1,316 904 1,065 628 2,735 2,622 1,467 -6.96%
Tax -745 -473 -457 -282 -1,314 -990 -510 28.65%
NP 571 431 608 346 1,421 1,632 957 -29.05%
-
NP to SH 571 431 608 346 1,421 1,632 957 -29.05%
-
Tax Rate 56.61% 52.32% 42.91% 44.90% 48.04% 37.76% 34.76% -
Total Cost 25,499 18,326 12,977 7,083 29,738 20,914 13,142 55.37%
-
Net Worth 41,201 40,801 41,201 40,801 40,401 40,801 40,001 1.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 41,201 40,801 41,201 40,801 40,401 40,801 40,001 1.98%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.19% 2.30% 4.48% 4.66% 4.56% 7.24% 6.79% -
ROE 1.39% 1.06% 1.48% 0.85% 3.52% 4.00% 2.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.17 46.89 33.96 18.57 77.90 56.36 35.25 50.46%
EPS 1.43 1.08 1.52 0.86 3.55 4.08 2.39 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.03 1.02 1.01 1.02 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 65.17 46.89 33.96 18.57 77.89 56.36 35.25 50.46%
EPS 1.43 1.08 1.52 0.86 3.55 4.08 2.39 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.03 1.02 1.01 1.02 1.00 1.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.49 0.51 0.50 0.525 0.52 0.59 0.62 -
P/RPS 0.75 1.09 1.47 2.83 0.67 1.05 1.76 -43.28%
P/EPS 34.33 47.33 32.90 60.70 14.64 14.46 25.91 20.57%
EY 2.91 2.11 3.04 1.65 6.83 6.92 3.86 -17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.49 0.51 0.51 0.58 0.62 -15.64%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 18/11/15 19/08/15 29/05/15 27/02/15 19/11/14 25/08/14 -
Price 0.45 0.49 0.47 0.525 0.535 0.575 0.61 -
P/RPS 0.69 1.04 1.38 2.83 0.69 1.02 1.73 -45.72%
P/EPS 31.52 45.48 30.92 60.70 15.06 14.09 25.50 15.13%
EY 3.17 2.20 3.23 1.65 6.64 7.10 3.92 -13.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.46 0.51 0.53 0.56 0.61 -19.52%

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