[WOODLAN] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -48.41%
YoY- -70.61%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 56,461 56,333 57,817 62,602 65,185 68,262 74,915 -17.19%
PBT 2,447 2,445 1,189 2,061 3,602 4,699 5,706 -43.16%
Tax -715 -745 -607 -874 -1,301 -1,616 -2,187 -52.57%
NP 1,732 1,700 582 1,187 2,301 3,083 3,519 -37.68%
-
NP to SH 1,732 1,700 582 1,187 2,301 3,083 3,519 -37.68%
-
Tax Rate 29.22% 30.47% 51.05% 42.41% 36.12% 34.39% 38.33% -
Total Cost 54,729 54,633 57,235 61,415 62,884 65,179 71,396 -16.25%
-
Net Worth 41,399 41,399 39,636 39,907 41,199 40,674 42,600 -1.89%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 719 719 1,436 1,436 717 717 1,439 -37.05%
Div Payout % 41.57% 42.35% 246.75% 120.99% 31.19% 23.28% 40.92% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 41,399 41,399 39,636 39,907 41,199 40,674 42,600 -1.89%
NOSH 20,000 19,999 19,818 19,953 19,999 19,938 20,000 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.07% 3.02% 1.01% 1.90% 3.53% 4.52% 4.70% -
ROE 4.18% 4.11% 1.47% 2.97% 5.58% 7.58% 8.26% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 282.31 281.67 291.74 313.74 325.93 342.37 374.58 -17.19%
EPS 8.66 8.50 2.94 5.95 11.51 15.46 17.60 -37.70%
DPS 3.60 3.60 7.20 7.20 3.60 3.60 7.20 -37.03%
NAPS 2.07 2.07 2.00 2.00 2.06 2.04 2.13 -1.88%
Adjusted Per Share Value based on latest NOSH - 19,953
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.29 130.00 133.42 144.47 150.43 157.53 172.88 -17.19%
EPS 4.00 3.92 1.34 2.74 5.31 7.11 8.12 -37.65%
DPS 1.66 1.66 3.31 3.31 1.66 1.66 3.32 -37.03%
NAPS 0.9554 0.9554 0.9147 0.9209 0.9508 0.9386 0.9831 -1.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.06 1.70 1.94 2.10 2.14 2.10 1.70 -
P/RPS 0.38 0.60 0.66 0.67 0.66 0.61 0.45 -10.66%
P/EPS 12.24 20.00 66.06 35.30 18.60 13.58 9.66 17.11%
EY 8.17 5.00 1.51 2.83 5.38 7.36 10.35 -14.59%
DY 3.40 2.12 3.71 3.43 1.68 1.71 4.24 -13.69%
P/NAPS 0.51 0.82 0.97 1.05 1.04 1.03 0.80 -25.94%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 27/08/02 29/05/02 26/02/02 27/11/01 -
Price 1.00 1.60 1.85 2.00 2.24 2.15 1.98 -
P/RPS 0.35 0.57 0.63 0.64 0.69 0.63 0.53 -24.18%
P/EPS 11.55 18.82 63.00 33.62 19.47 13.90 11.25 1.77%
EY 8.66 5.31 1.59 2.97 5.14 7.19 8.89 -1.73%
DY 3.60 2.25 3.89 3.60 1.61 1.67 3.64 -0.73%
P/NAPS 0.48 0.77 0.93 1.00 1.09 1.05 0.93 -35.68%

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