[WOODLAN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -74.71%
YoY- -84.73%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 17,494 14,140 13,023 13,293 16,005 14,012 14,362 14.09%
PBT 1,053 493 1,103 158 693 491 -93 -
Tax -337 -215 -189 -49 -262 -245 93 -
NP 716 278 914 109 431 246 0 -
-
NP to SH 716 278 914 109 431 246 -323 -
-
Tax Rate 32.00% 43.61% 17.14% 31.01% 37.81% 49.90% - -
Total Cost 16,778 13,862 12,109 13,184 15,574 13,766 14,362 10.95%
-
Net Worth 42,960 41,399 41,399 41,221 41,503 41,199 40,674 3.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 644 - 719 - - - 1,435 -41.46%
Div Payout % 90.00% - 78.77% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 42,960 41,399 41,399 41,221 41,503 41,199 40,674 3.72%
NOSH 35,800 20,000 19,999 19,818 19,953 19,999 19,938 47.88%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.09% 1.97% 7.02% 0.82% 2.69% 1.76% 0.00% -
ROE 1.67% 0.67% 2.21% 0.26% 1.04% 0.60% -0.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 48.87 70.70 65.12 67.07 80.21 70.06 72.03 -22.84%
EPS 2.00 1.39 4.57 0.55 2.16 1.23 -1.62 -
DPS 1.80 0.00 3.60 0.00 0.00 0.00 7.20 -60.41%
NAPS 1.20 2.07 2.07 2.08 2.08 2.06 2.04 -29.86%
Adjusted Per Share Value based on latest NOSH - 19,818
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.73 35.35 32.56 33.23 40.01 35.03 35.90 14.09%
EPS 1.79 0.69 2.28 0.27 1.08 0.61 -0.81 -
DPS 1.61 0.00 1.80 0.00 0.00 0.00 3.59 -41.49%
NAPS 1.0739 1.0349 1.0349 1.0305 1.0375 1.0299 1.0168 3.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.03 1.06 1.70 1.94 2.10 2.14 2.10 -
P/RPS 2.11 1.50 2.61 2.89 2.62 3.05 2.92 -19.52%
P/EPS 51.50 76.26 37.20 352.73 97.22 173.98 -129.63 -
EY 1.94 1.31 2.69 0.28 1.03 0.57 -0.77 -
DY 1.75 0.00 2.12 0.00 0.00 0.00 3.43 -36.22%
P/NAPS 0.86 0.51 0.82 0.93 1.01 1.04 1.03 -11.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 29/05/02 26/02/02 -
Price 1.78 1.00 1.60 1.85 2.00 2.24 2.15 -
P/RPS 3.64 1.41 2.46 2.76 2.49 3.20 2.98 14.30%
P/EPS 89.00 71.94 35.01 336.36 92.59 182.11 -132.72 -
EY 1.12 1.39 2.86 0.30 1.08 0.55 -0.75 -
DY 1.01 0.00 2.25 0.00 0.00 0.00 3.35 -55.13%
P/NAPS 1.48 0.48 0.77 0.89 0.96 1.09 1.05 25.79%

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