[WOODLAN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 68.44%
YoY- 1006.42%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 16,686 14,802 17,791 20,007 17,494 14,140 13,023 17.98%
PBT 478 -131 679 1,578 1,053 493 1,103 -42.76%
Tax -130 -112 -214 -372 -337 -215 -189 -22.09%
NP 348 -243 465 1,206 716 278 914 -47.49%
-
NP to SH 348 -243 465 1,206 716 278 914 -47.49%
-
Tax Rate 27.20% - 31.52% 23.57% 32.00% 43.61% 17.14% -
Total Cost 16,338 15,045 17,326 18,801 16,778 13,862 12,109 22.12%
-
Net Worth 47,199 47,803 37,946 45,411 42,960 41,399 41,399 9.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 719 - 683 - 644 - 719 0.00%
Div Payout % 206.90% - 146.89% - 90.00% - 78.77% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,199 47,803 37,946 45,411 42,960 41,399 41,399 9.14%
NOSH 39,999 39,836 37,946 37,222 35,800 20,000 19,999 58.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.09% -1.64% 2.61% 6.03% 4.09% 1.97% 7.02% -
ROE 0.74% -0.51% 1.23% 2.66% 1.67% 0.67% 2.21% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.72 37.16 46.88 53.75 48.87 70.70 65.12 -25.70%
EPS 0.87 -0.61 1.23 3.24 2.00 1.39 4.57 -66.94%
DPS 1.80 0.00 1.80 0.00 1.80 0.00 3.60 -37.03%
NAPS 1.18 1.20 1.00 1.22 1.20 2.07 2.07 -31.27%
Adjusted Per Share Value based on latest NOSH - 37,222
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.71 37.00 44.48 50.02 43.73 35.35 32.56 17.96%
EPS 0.87 -0.61 1.16 3.01 1.79 0.69 2.28 -47.42%
DPS 1.80 0.00 1.71 0.00 1.61 0.00 1.80 0.00%
NAPS 1.1799 1.195 0.9486 1.1352 1.0739 1.0349 1.0349 9.14%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.80 0.99 1.13 1.15 1.03 1.06 1.70 -
P/RPS 1.92 2.66 2.41 2.14 2.11 1.50 2.61 -18.52%
P/EPS 91.95 -162.30 92.21 35.49 51.50 76.26 37.20 82.91%
EY 1.09 -0.62 1.08 2.82 1.94 1.31 2.69 -45.27%
DY 2.25 0.00 1.59 0.00 1.75 0.00 2.12 4.05%
P/NAPS 0.68 0.83 1.13 0.94 0.86 0.51 0.82 -11.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.78 0.88 1.08 1.13 1.78 1.00 1.60 -
P/RPS 1.87 2.37 2.30 2.10 3.64 1.41 2.46 -16.72%
P/EPS 89.66 -144.26 88.13 34.88 89.00 71.94 35.01 87.29%
EY 1.12 -0.69 1.13 2.87 1.12 1.39 2.86 -46.50%
DY 2.31 0.00 1.67 0.00 1.01 0.00 2.25 1.77%
P/NAPS 0.66 0.73 1.08 0.93 1.48 0.48 0.77 -9.77%

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