[WOODLAN] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.39%
YoY- 435.05%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,286 70,094 69,432 64,664 57,950 56,461 56,333 14.80%
PBT 2,604 3,179 3,803 4,227 2,807 2,447 2,445 4.29%
Tax -828 -1,035 -1,138 -1,113 -790 -715 -745 7.30%
NP 1,776 2,144 2,665 3,114 2,017 1,732 1,700 2.96%
-
NP to SH 1,776 2,144 2,665 3,114 2,017 1,732 1,700 2.96%
-
Tax Rate 31.80% 32.56% 29.92% 26.33% 28.14% 29.22% 30.47% -
Total Cost 67,510 67,950 66,767 61,550 55,933 54,729 54,633 15.16%
-
Net Worth 47,199 47,803 37,946 45,411 42,960 41,399 41,399 9.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 683 1,327 1,327 1,364 1,364 719 719 -3.36%
Div Payout % 38.46% 61.91% 49.81% 43.81% 67.64% 41.57% 42.35% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,199 47,803 37,946 45,411 42,960 41,399 41,399 9.14%
NOSH 39,999 39,836 37,946 37,222 35,800 20,000 19,999 58.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.56% 3.06% 3.84% 4.82% 3.48% 3.07% 3.02% -
ROE 3.76% 4.49% 7.02% 6.86% 4.70% 4.18% 4.11% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 173.22 175.96 182.97 173.72 161.87 282.31 281.67 -27.70%
EPS 4.44 5.38 7.02 8.37 5.63 8.66 8.50 -35.16%
DPS 1.71 3.33 3.50 3.67 3.81 3.60 3.60 -39.14%
NAPS 1.18 1.20 1.00 1.22 1.20 2.07 2.07 -31.27%
Adjusted Per Share Value based on latest NOSH - 37,222
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 159.89 161.76 160.23 149.22 133.73 130.29 130.00 14.80%
EPS 4.10 4.95 6.15 7.19 4.65 4.00 3.92 3.04%
DPS 1.58 3.06 3.06 3.15 3.15 1.66 1.66 -3.24%
NAPS 1.0892 1.1032 0.8757 1.0479 0.9914 0.9554 0.9554 9.13%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.80 0.99 1.13 1.15 1.03 1.06 1.70 -
P/RPS 0.46 0.56 0.62 0.66 0.64 0.38 0.60 -16.24%
P/EPS 18.02 18.39 16.09 13.75 18.28 12.24 20.00 -6.71%
EY 5.55 5.44 6.22 7.27 5.47 8.17 5.00 7.21%
DY 2.13 3.37 3.10 3.19 3.70 3.40 2.12 0.31%
P/NAPS 0.68 0.83 1.13 0.94 0.86 0.51 0.82 -11.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 -
Price 0.78 0.88 1.08 1.13 1.78 1.00 1.60 -
P/RPS 0.45 0.50 0.59 0.65 1.10 0.35 0.57 -14.59%
P/EPS 17.57 16.35 15.38 13.51 31.59 11.55 18.82 -4.48%
EY 5.69 6.12 6.50 7.40 3.17 8.66 5.31 4.72%
DY 2.19 3.79 3.24 3.24 2.14 3.60 2.25 -1.78%
P/NAPS 0.66 0.73 1.08 0.93 1.48 0.48 0.77 -9.77%

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