[WOODLAN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -346.43%
YoY- -287.33%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 24,720 16,532 11,301 4,599 24,636 19,359 14,009 45.87%
PBT 2,819 1 467 -412 995 1,395 1,141 82.45%
Tax -937 -177 -255 -2 -827 -705 -456 61.41%
NP 1,882 -176 212 -414 168 690 685 95.80%
-
NP to SH 1,882 -176 212 -414 168 690 685 95.80%
-
Tax Rate 33.24% 17,700.00% 54.60% - 83.12% 50.54% 39.96% -
Total Cost 22,838 16,708 11,089 5,013 24,468 18,669 13,324 43.08%
-
Net Worth 45,202 43,202 43,601 42,801 43,201 43,601 43,601 2.42%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 45,202 43,202 43,601 42,801 43,201 43,601 43,601 2.42%
NOSH 40,002 40,002 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.61% -1.06% 1.88% -9.00% 0.68% 3.56% 4.89% -
ROE 4.16% -0.41% 0.49% -0.97% 0.39% 1.58% 1.57% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 61.80 41.33 28.25 11.50 61.59 48.40 35.02 45.88%
EPS 4.70 -0.44 0.53 -1.04 0.42 1.72 1.71 95.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.09 1.07 1.08 1.09 1.09 2.42%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 57.05 38.15 26.08 10.61 56.85 44.67 32.33 45.87%
EPS 4.34 -0.41 0.49 -0.96 0.39 1.59 1.58 95.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0431 0.997 1.0062 0.9877 0.9969 1.0062 1.0062 2.42%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.585 0.56 0.565 0.535 0.61 0.58 -
P/RPS 1.09 1.42 1.98 4.91 0.87 1.26 1.66 -24.39%
P/EPS 14.35 -132.96 105.66 -54.59 127.38 35.36 33.87 -43.50%
EY 6.97 -0.75 0.95 -1.83 0.79 2.83 2.95 77.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.51 0.53 0.50 0.56 0.53 8.59%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 16/08/18 30/05/18 28/02/18 28/11/17 17/08/17 -
Price 0.685 0.65 0.58 0.58 0.58 0.56 0.535 -
P/RPS 1.11 1.57 2.05 5.04 0.94 1.16 1.53 -19.21%
P/EPS 14.56 -147.73 109.44 -56.04 138.10 32.46 31.24 -39.80%
EY 6.87 -0.68 0.91 -1.78 0.72 3.08 3.20 66.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.53 0.54 0.54 0.51 0.49 15.67%

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