[WOODLAN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -1447.1%
YoY- 50.77%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 8,078 9,619 9,217 10,103 12,143 15,844 13,255 -28.09%
PBT 973 285 -110 -2,145 20 627 677 27.32%
Tax -112 -77 -97 10 -158 -122 -124 -6.55%
NP 861 208 -207 -2,135 -138 505 553 34.29%
-
NP to SH 861 208 -207 -2,135 -138 505 553 34.29%
-
Tax Rate 11.51% 27.02% - - 790.00% 19.46% 18.32% -
Total Cost 7,217 9,411 9,424 12,238 12,281 15,339 12,702 -31.37%
-
Net Worth 36,041 35,200 34,883 35,191 37,941 37,606 37,091 -1.89%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 36,041 35,200 34,883 35,191 37,941 37,606 37,091 -1.89%
NOSH 40,046 40,000 39,807 40,035 40,588 40,079 40,072 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.66% 2.16% -2.25% -21.13% -1.14% 3.19% 4.17% -
ROE 2.39% 0.59% -0.59% -6.07% -0.36% 1.34% 1.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.17 24.05 23.15 25.23 29.92 39.53 33.08 -28.07%
EPS 2.15 0.52 -0.52 -5.34 -0.34 1.26 1.38 34.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.8763 0.879 0.9348 0.9383 0.9256 -1.85%
Adjusted Per Share Value based on latest NOSH - 40,035
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.19 24.05 23.04 25.26 30.36 39.61 33.14 -28.11%
EPS 2.15 0.52 -0.52 -5.34 -0.34 1.26 1.38 34.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.901 0.88 0.872 0.8797 0.9485 0.9401 0.9272 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.32 0.39 0.38 0.48 0.40 0.31 -
P/RPS 1.74 1.33 1.68 1.51 1.60 1.01 0.94 50.70%
P/EPS 16.28 61.54 -75.00 -7.13 -141.18 31.75 22.46 -19.29%
EY 6.14 1.63 -1.33 -14.03 -0.71 3.15 4.45 23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.45 0.43 0.51 0.43 0.33 11.76%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 28/08/08 29/05/08 -
Price 0.36 0.38 0.50 0.38 0.38 0.40 0.40 -
P/RPS 1.78 1.58 2.16 1.51 1.27 1.01 1.21 29.31%
P/EPS 16.74 73.08 -96.15 -7.13 -111.76 31.75 28.99 -30.63%
EY 5.97 1.37 -1.04 -14.03 -0.89 3.15 3.45 44.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.57 0.43 0.41 0.43 0.43 -4.70%

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