[WOODLAN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 152.05%
YoY- 247.99%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,960 31,159 28,823 29,488 30,432 31,773 32,742 -1.60%
PBT 2,899 2,734 2,223 2,140 1,391 1,266 972 107.33%
Tax -1,365 -1,314 -1,170 -1,036 -953 -938 -880 34.03%
NP 1,534 1,420 1,053 1,104 438 328 92 553.78%
-
NP to SH 1,534 1,420 1,053 1,104 438 328 92 553.78%
-
Tax Rate 47.09% 48.06% 52.63% 48.41% 68.51% 74.09% 90.53% -
Total Cost 30,426 29,739 27,770 28,384 29,994 31,445 32,650 -4.59%
-
Net Worth 40,801 40,401 40,739 40,000 39,200 39,200 39,600 2.01%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 40,801 40,401 40,739 40,000 39,200 39,200 39,600 2.01%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.80% 4.56% 3.65% 3.74% 1.44% 1.03% 0.28% -
ROE 3.76% 3.51% 2.58% 2.76% 1.12% 0.84% 0.23% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 79.90 77.90 72.16 73.72 76.08 79.43 81.85 -1.59%
EPS 3.83 3.55 2.64 2.76 1.10 0.82 0.23 553.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.02 1.00 0.98 0.98 0.99 2.01%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 73.75 71.91 66.51 68.05 70.23 73.32 75.56 -1.60%
EPS 3.54 3.28 2.43 2.55 1.01 0.76 0.21 558.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9323 0.9401 0.9231 0.9046 0.9046 0.9139 2.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.525 0.52 0.59 0.62 0.46 0.435 0.41 -
P/RPS 0.66 0.67 0.82 0.84 0.60 0.55 0.50 20.35%
P/EPS 13.69 14.65 22.38 22.46 42.01 53.05 178.27 -81.96%
EY 7.30 6.83 4.47 4.45 2.38 1.89 0.56 454.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.58 0.62 0.47 0.44 0.41 15.67%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 19/11/14 25/08/14 12/05/14 27/02/14 22/11/13 -
Price 0.525 0.535 0.575 0.61 0.53 0.47 0.42 -
P/RPS 0.66 0.69 0.80 0.83 0.70 0.59 0.51 18.77%
P/EPS 13.69 15.07 21.81 22.10 48.40 57.32 182.61 -82.24%
EY 7.30 6.64 4.59 4.52 2.07 1.74 0.55 461.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.56 0.61 0.54 0.48 0.42 13.83%

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