[WOODLAN] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -10.79%
YoY- 8.1%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,719 6,754 8,085 9,629 9,095 8,270 7,392 -6.17%
PBT -5,371 -5,129 -5,033 -4,761 -4,819 -5,176 -5,632 -3.11%
Tax -8 -16 -11 -24 500 518 522 -
NP -5,379 -5,145 -5,044 -4,785 -4,319 -4,658 -5,110 3.48%
-
NP to SH -5,379 -5,145 -5,044 -4,785 -4,319 -4,658 -5,110 3.48%
-
Tax Rate - - - - - - - -
Total Cost 12,098 11,899 13,129 14,414 13,414 12,928 12,502 -2.16%
-
Net Worth 30,001 31,201 32,001 33,201 35,601 36,401 36,801 -12.74%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 600 1,200 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 30,001 31,201 32,001 33,201 35,601 36,401 36,801 -12.74%
NOSH 40,002 40,002 40,002 40,002 40,002 40,002 40,002 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -80.06% -76.18% -62.39% -49.69% -47.49% -56.32% -69.13% -
ROE -17.93% -16.49% -15.76% -14.41% -12.13% -12.80% -13.89% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.80 16.88 20.21 24.07 22.74 20.67 18.48 -6.16%
EPS -13.45 -12.86 -12.61 -11.96 -10.80 -11.64 -12.77 3.52%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 3.00 -
NAPS 0.75 0.78 0.80 0.83 0.89 0.91 0.92 -12.74%
Adjusted Per Share Value based on latest NOSH - 40,002
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.51 15.59 18.66 22.22 20.99 19.08 17.06 -6.15%
EPS -12.41 -11.87 -11.64 -11.04 -9.97 -10.75 -11.79 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.38 2.77 -
NAPS 0.6923 0.72 0.7385 0.7662 0.8216 0.84 0.8493 -12.74%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.13 0.77 0.74 0.675 0.715 0.575 0.48 -
P/RPS 6.73 4.56 3.66 2.80 3.14 2.78 2.60 88.63%
P/EPS -8.40 -5.99 -5.87 -5.64 -6.62 -4.94 -3.76 70.97%
EY -11.90 -16.70 -17.04 -17.72 -15.10 -20.25 -26.61 -41.54%
DY 0.00 0.00 0.00 0.00 0.00 2.61 6.25 -
P/NAPS 1.51 0.99 0.93 0.81 0.80 0.63 0.52 103.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 26/11/21 29/09/21 21/05/21 24/02/21 26/11/20 -
Price 0.895 1.40 0.76 0.755 0.72 0.735 0.51 -
P/RPS 5.33 8.29 3.76 3.14 3.17 3.56 2.76 55.13%
P/EPS -6.66 -10.88 -6.03 -6.31 -6.67 -6.31 -3.99 40.75%
EY -15.02 -9.19 -16.59 -15.84 -15.00 -15.84 -25.05 -28.91%
DY 0.00 0.00 0.00 0.00 0.00 2.04 5.88 -
P/NAPS 1.19 1.79 0.95 0.91 0.81 0.81 0.55 67.36%

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