[WOODLAN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -50.97%
YoY- -83.46%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 57,950 56,461 56,333 57,817 62,602 65,185 68,262 -10.37%
PBT 2,807 2,447 2,445 1,189 2,061 3,602 4,699 -29.13%
Tax -790 -715 -745 -607 -874 -1,301 -1,616 -38.02%
NP 2,017 1,732 1,700 582 1,187 2,301 3,083 -24.69%
-
NP to SH 2,017 1,732 1,700 582 1,187 2,301 3,083 -24.69%
-
Tax Rate 28.14% 29.22% 30.47% 51.05% 42.41% 36.12% 34.39% -
Total Cost 55,933 54,729 54,633 57,235 61,415 62,884 65,179 -9.72%
-
Net Worth 42,960 41,399 41,399 39,636 39,907 41,199 40,674 3.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,364 719 719 1,436 1,436 717 717 53.71%
Div Payout % 67.64% 41.57% 42.35% 246.75% 120.99% 31.19% 23.28% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 42,960 41,399 41,399 39,636 39,907 41,199 40,674 3.72%
NOSH 35,800 20,000 19,999 19,818 19,953 19,999 19,938 47.88%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.48% 3.07% 3.02% 1.01% 1.90% 3.53% 4.52% -
ROE 4.70% 4.18% 4.11% 1.47% 2.97% 5.58% 7.58% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 161.87 282.31 281.67 291.74 313.74 325.93 342.37 -39.39%
EPS 5.63 8.66 8.50 2.94 5.95 11.51 15.46 -49.09%
DPS 3.81 3.60 3.60 7.20 7.20 3.60 3.60 3.86%
NAPS 1.20 2.07 2.07 2.00 2.00 2.06 2.04 -29.86%
Adjusted Per Share Value based on latest NOSH - 19,818
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 144.87 141.15 140.83 144.54 156.50 162.95 170.65 -10.37%
EPS 5.04 4.33 4.25 1.45 2.97 5.75 7.71 -24.73%
DPS 3.41 1.80 1.80 3.59 3.59 1.79 1.79 53.85%
NAPS 1.0739 1.0349 1.0349 0.9909 0.9976 1.0299 1.0168 3.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.03 1.06 1.70 1.94 2.10 2.14 2.10 -
P/RPS 0.64 0.38 0.60 0.66 0.67 0.66 0.61 3.26%
P/EPS 18.28 12.24 20.00 66.06 35.30 18.60 13.58 21.97%
EY 5.47 8.17 5.00 1.51 2.83 5.38 7.36 -17.99%
DY 3.70 3.40 2.12 3.71 3.43 1.68 1.71 67.52%
P/NAPS 0.86 0.51 0.82 0.97 1.05 1.04 1.03 -11.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 29/05/02 26/02/02 -
Price 1.78 1.00 1.60 1.85 2.00 2.24 2.15 -
P/RPS 1.10 0.35 0.57 0.63 0.64 0.69 0.63 45.14%
P/EPS 31.59 11.55 18.82 63.00 33.62 19.47 13.90 73.11%
EY 3.17 8.66 5.31 1.59 2.97 5.14 7.19 -42.15%
DY 2.14 3.60 2.25 3.89 3.60 1.61 1.67 18.03%
P/NAPS 1.48 0.48 0.77 0.93 1.00 1.09 1.05 25.79%

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