[WOODLAN] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
15-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -23.71%
YoY- 62.38%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 81,043 81,474 78,258 76,863 71,721 52,702 38,829 -0.74%
PBT 6,400 5,448 4,079 5,186 5,962 4,680 4,461 -0.36%
Tax -2,361 -2,152 -1,768 -1,141 -660 -180 -4 -6.26%
NP 4,039 3,296 2,311 4,045 5,302 4,500 4,457 0.09%
-
NP to SH 4,039 3,296 2,311 4,045 5,302 4,500 4,457 0.09%
-
Tax Rate 36.89% 39.50% 43.34% 22.00% 11.07% 3.85% 0.09% -
Total Cost 77,004 78,178 75,947 72,818 66,419 48,202 34,372 -0.81%
-
Net Worth 41,772 40,199 39,200 40,599 39,199 37,527 38,599 -0.08%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 1,439 1,439 1,439 1,000 1,000 719 719 -0.70%
Div Payout % 35.65% 43.69% 62.31% 24.72% 18.86% 16.00% 16.15% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 41,772 40,199 39,200 40,599 39,199 37,527 38,599 -0.08%
NOSH 19,987 20,000 20,000 19,999 19,999 19,545 20,000 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 4.98% 4.05% 2.95% 5.26% 7.39% 8.54% 11.48% -
ROE 9.67% 8.20% 5.90% 9.96% 13.53% 11.99% 11.55% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 405.48 407.37 391.29 384.32 358.61 269.64 194.15 -0.74%
EPS 20.21 16.48 11.56 20.23 26.51 23.02 22.29 0.09%
DPS 7.20 7.20 7.20 5.00 5.00 3.68 3.60 -0.70%
NAPS 2.09 2.01 1.96 2.03 1.96 1.92 1.93 -0.08%
Adjusted Per Share Value based on latest NOSH - 19,999
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 187.02 188.02 180.60 177.38 165.51 121.62 89.61 -0.74%
EPS 9.32 7.61 5.33 9.33 12.24 10.38 10.29 0.10%
DPS 3.32 3.32 3.32 2.31 2.31 1.66 1.66 -0.70%
NAPS 0.964 0.9277 0.9046 0.9369 0.9046 0.866 0.8908 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.05 1.97 2.20 2.70 2.79 4.00 0.00 -
P/RPS 0.51 0.48 0.56 0.70 0.78 1.48 0.00 -100.00%
P/EPS 10.14 11.95 19.04 13.35 10.52 17.37 0.00 -100.00%
EY 9.86 8.37 5.25 7.49 9.50 5.76 0.00 -100.00%
DY 3.51 3.65 3.27 1.85 1.79 0.92 0.00 -100.00%
P/NAPS 0.98 0.98 1.12 1.33 1.42 2.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 15/08/01 17/05/01 26/02/01 15/11/00 14/08/00 - - -
Price 2.00 2.09 2.38 3.20 3.00 0.00 0.00 -
P/RPS 0.49 0.51 0.61 0.83 0.84 0.00 0.00 -100.00%
P/EPS 9.90 12.68 20.60 15.82 11.32 0.00 0.00 -100.00%
EY 10.10 7.89 4.86 6.32 8.84 0.00 0.00 -100.00%
DY 3.60 3.44 3.03 1.56 1.67 0.00 0.00 -100.00%
P/NAPS 0.96 1.04 1.21 1.58 1.53 0.00 0.00 -100.00%

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