[WOODLAN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 16.45%
YoY- 69.92%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 70,094 69,432 64,664 57,950 56,461 56,333 57,817 13.68%
PBT 3,179 3,803 4,227 2,807 2,447 2,445 1,189 92.52%
Tax -1,035 -1,138 -1,113 -790 -715 -745 -607 42.67%
NP 2,144 2,665 3,114 2,017 1,732 1,700 582 138.33%
-
NP to SH 2,144 2,665 3,114 2,017 1,732 1,700 582 138.33%
-
Tax Rate 32.56% 29.92% 26.33% 28.14% 29.22% 30.47% 51.05% -
Total Cost 67,950 66,767 61,550 55,933 54,729 54,633 57,235 12.10%
-
Net Worth 47,803 37,946 45,411 42,960 41,399 41,399 39,636 13.29%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,327 1,327 1,364 1,364 719 719 1,436 -5.12%
Div Payout % 61.91% 49.81% 43.81% 67.64% 41.57% 42.35% 246.75% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 47,803 37,946 45,411 42,960 41,399 41,399 39,636 13.29%
NOSH 39,836 37,946 37,222 35,800 20,000 19,999 19,818 59.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.06% 3.84% 4.82% 3.48% 3.07% 3.02% 1.01% -
ROE 4.49% 7.02% 6.86% 4.70% 4.18% 4.11% 1.47% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 175.96 182.97 173.72 161.87 282.31 281.67 291.74 -28.59%
EPS 5.38 7.02 8.37 5.63 8.66 8.50 2.94 49.55%
DPS 3.33 3.50 3.67 3.81 3.60 3.60 7.20 -40.16%
NAPS 1.20 1.00 1.22 1.20 2.07 2.07 2.00 -28.84%
Adjusted Per Share Value based on latest NOSH - 35,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 175.23 173.57 161.65 144.87 141.15 140.83 144.54 13.68%
EPS 5.36 6.66 7.78 5.04 4.33 4.25 1.45 138.88%
DPS 3.32 3.32 3.41 3.41 1.80 1.80 3.59 -5.07%
NAPS 1.195 0.9486 1.1352 1.0739 1.0349 1.0349 0.9909 13.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 1.13 1.15 1.03 1.06 1.70 1.94 -
P/RPS 0.56 0.62 0.66 0.64 0.38 0.60 0.66 -10.36%
P/EPS 18.39 16.09 13.75 18.28 12.24 20.00 66.06 -57.33%
EY 5.44 6.22 7.27 5.47 8.17 5.00 1.51 134.82%
DY 3.37 3.10 3.19 3.70 3.40 2.12 3.71 -6.20%
P/NAPS 0.83 1.13 0.94 0.86 0.51 0.82 0.97 -9.86%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 -
Price 0.88 1.08 1.13 1.78 1.00 1.60 1.85 -
P/RPS 0.50 0.59 0.65 1.10 0.35 0.57 0.63 -14.26%
P/EPS 16.35 15.38 13.51 31.59 11.55 18.82 63.00 -59.27%
EY 6.12 6.50 7.40 3.17 8.66 5.31 1.59 145.40%
DY 3.79 3.24 3.24 2.14 3.60 2.25 3.89 -1.71%
P/NAPS 0.73 1.08 0.93 1.48 0.48 0.77 0.93 -14.89%

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