[WOODLAN] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -53.79%
YoY- -42.14%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 16,005 14,012 14,362 18,078 18,588 17,089 21,160 -17.02%
PBT 693 491 -93 1,030 2,234 1,588 854 -13.03%
Tax -262 -245 93 -316 -689 -560 -622 -43.89%
NP 431 246 0 714 1,545 1,028 232 51.29%
-
NP to SH 431 246 -323 714 1,545 1,028 232 51.29%
-
Tax Rate 37.81% 49.90% - 30.68% 30.84% 35.26% 72.83% -
Total Cost 15,574 13,766 14,362 17,364 17,043 16,061 20,928 -17.92%
-
Net Worth 41,503 41,199 40,674 42,600 41,772 40,199 39,200 3.89%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,435 - - - 1,439 -
Div Payout % - - 0.00% - - - 620.69% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 41,503 41,199 40,674 42,600 41,772 40,199 39,200 3.89%
NOSH 19,953 19,999 19,938 20,000 19,987 20,000 20,000 -0.15%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.69% 1.76% 0.00% 3.95% 8.31% 6.02% 1.10% -
ROE 1.04% 0.60% -0.79% 1.68% 3.70% 2.56% 0.59% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 80.21 70.06 72.03 90.39 93.00 85.45 105.80 -16.89%
EPS 2.16 1.23 -1.62 3.57 7.73 5.14 1.16 51.52%
DPS 0.00 0.00 7.20 0.00 0.00 0.00 7.20 -
NAPS 2.08 2.06 2.04 2.13 2.09 2.01 1.96 4.05%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 36.93 32.34 33.14 41.72 42.90 39.44 48.83 -17.03%
EPS 0.99 0.57 -0.75 1.65 3.57 2.37 0.54 49.96%
DPS 0.00 0.00 3.31 0.00 0.00 0.00 3.32 -
NAPS 0.9578 0.9508 0.9386 0.9831 0.964 0.9277 0.9046 3.89%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.10 2.14 2.10 1.70 2.05 1.97 2.20 -
P/RPS 2.62 3.05 2.92 1.88 2.20 2.31 2.08 16.68%
P/EPS 97.22 173.98 -129.63 47.62 26.52 38.33 189.66 -36.02%
EY 1.03 0.57 -0.77 2.10 3.77 2.61 0.53 55.92%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.27 -
P/NAPS 1.01 1.04 1.03 0.80 0.98 0.98 1.12 -6.67%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 29/05/02 26/02/02 27/11/01 15/08/01 17/05/01 26/02/01 -
Price 2.00 2.24 2.15 1.98 2.00 2.09 2.38 -
P/RPS 2.49 3.20 2.98 2.19 2.15 2.45 2.25 7.01%
P/EPS 92.59 182.11 -132.72 55.46 25.87 40.66 205.17 -41.25%
EY 1.08 0.55 -0.75 1.80 3.86 2.46 0.49 69.60%
DY 0.00 0.00 3.35 0.00 0.00 0.00 3.03 -
P/NAPS 0.96 1.09 1.05 0.93 0.96 1.04 1.21 -14.33%

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