[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -89.33%
YoY- -71.63%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,636 19,359 14,009 6,596 26,248 19,510 13,838 46.73%
PBT 995 1,395 1,141 412 3,274 2,909 1,979 -36.69%
Tax -827 -705 -456 -191 -1,202 -965 -663 15.82%
NP 168 690 685 221 2,072 1,944 1,316 -74.55%
-
NP to SH 168 690 685 221 2,072 1,944 1,316 -74.55%
-
Tax Rate 83.12% 50.54% 39.96% 46.36% 36.71% 33.17% 33.50% -
Total Cost 24,468 18,669 13,324 6,375 24,176 17,566 12,522 56.10%
-
Net Worth 43,201 43,601 43,601 43,201 43,200 42,801 42,401 1.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 43,201 43,601 43,601 43,201 43,200 42,801 42,401 1.25%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.68% 3.56% 4.89% 3.35% 7.89% 9.96% 9.51% -
ROE 0.39% 1.58% 1.57% 0.51% 4.80% 4.54% 3.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.59 48.40 35.02 16.49 65.62 48.77 34.59 46.75%
EPS 0.42 1.72 1.71 0.55 5.18 4.86 3.29 -74.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.09 1.08 1.08 1.07 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.85 44.67 32.33 15.22 60.57 45.02 31.93 46.74%
EPS 0.39 1.59 1.58 0.51 4.78 4.49 3.04 -74.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9969 1.0062 1.0062 0.9969 0.9969 0.9877 0.9785 1.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.535 0.61 0.58 0.685 0.585 0.56 0.48 -
P/RPS 0.87 1.26 1.66 4.15 0.89 1.15 1.39 -26.76%
P/EPS 127.38 35.36 33.87 123.99 11.29 11.52 14.59 322.32%
EY 0.79 2.83 2.95 0.81 8.85 8.68 6.85 -76.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.53 0.63 0.54 0.52 0.45 7.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 17/08/17 23/05/17 24/02/17 08/11/16 18/08/16 -
Price 0.58 0.56 0.535 0.675 0.63 0.56 0.575 -
P/RPS 0.94 1.16 1.53 4.09 0.96 1.15 1.66 -31.48%
P/EPS 138.10 32.46 31.24 122.18 12.16 11.52 17.48 295.18%
EY 0.72 3.08 3.20 0.82 8.22 8.68 5.72 -74.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.49 0.63 0.58 0.52 0.54 0.00%

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