[WOODLAN] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -17.16%
YoY- -11.95%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 59,456 61,371 64,425 69,286 70,094 69,432 64,664 -5.43%
PBT 1,092 992 1,228 2,604 3,179 3,803 4,227 -59.40%
Tax -376 -385 -608 -828 -1,035 -1,138 -1,113 -51.46%
NP 716 607 620 1,776 2,144 2,665 3,114 -62.43%
-
NP to SH 716 607 620 1,776 2,144 2,665 3,114 -62.43%
-
Tax Rate 34.43% 38.81% 49.51% 31.80% 32.56% 29.92% 26.33% -
Total Cost 58,740 60,764 63,805 67,510 67,950 66,767 61,550 -3.06%
-
Net Worth 46,964 40,000 49,166 47,199 47,803 37,946 45,411 2.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,469 1,469 1,433 683 1,327 1,327 1,364 5.06%
Div Payout % 205.31% 242.17% 231.13% 38.46% 61.91% 49.81% 43.81% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,964 40,000 49,166 47,199 47,803 37,946 45,411 2.26%
NOSH 40,606 40,000 41,666 39,999 39,836 37,946 37,222 5.96%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.20% 0.99% 0.96% 2.56% 3.06% 3.84% 4.82% -
ROE 1.52% 1.52% 1.26% 3.76% 4.49% 7.02% 6.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 146.42 153.43 154.62 173.22 175.96 182.97 173.72 -10.76%
EPS 1.76 1.52 1.49 4.44 5.38 7.02 8.37 -64.60%
DPS 3.62 3.67 3.44 1.71 3.33 3.50 3.67 -0.90%
NAPS 1.1566 1.00 1.18 1.18 1.20 1.00 1.22 -3.49%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 137.21 141.63 148.67 159.89 161.76 160.23 149.22 -5.43%
EPS 1.65 1.40 1.43 4.10 4.95 6.15 7.19 -62.48%
DPS 3.39 3.39 3.31 1.58 3.06 3.06 3.15 5.01%
NAPS 1.0838 0.9231 1.1346 1.0892 1.1032 0.8757 1.0479 2.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.56 0.76 0.70 0.80 0.99 1.13 1.15 -
P/RPS 0.38 0.50 0.45 0.46 0.56 0.62 0.66 -30.76%
P/EPS 31.76 50.08 47.04 18.02 18.39 16.09 13.75 74.64%
EY 3.15 2.00 2.13 5.55 5.44 6.22 7.27 -42.71%
DY 6.46 4.84 4.91 2.13 3.37 3.10 3.19 59.99%
P/NAPS 0.48 0.76 0.59 0.68 0.83 1.13 0.94 -36.08%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 24/11/04 25/08/04 26/05/04 25/02/04 19/11/03 -
Price 0.51 0.74 0.76 0.78 0.88 1.08 1.13 -
P/RPS 0.35 0.48 0.49 0.45 0.50 0.59 0.65 -33.78%
P/EPS 28.92 48.76 51.08 17.57 16.35 15.38 13.51 66.02%
EY 3.46 2.05 1.96 5.69 6.12 6.50 7.40 -39.73%
DY 7.10 4.97 4.53 2.19 3.79 3.24 3.24 68.63%
P/NAPS 0.44 0.74 0.64 0.66 0.73 1.08 0.93 -39.25%

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