[WOODLAN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -65.09%
YoY- -80.09%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,968 59,456 61,371 64,425 69,286 70,094 69,432 -12.36%
PBT 1,094 1,092 992 1,228 2,604 3,179 3,803 -56.45%
Tax -387 -376 -385 -608 -828 -1,035 -1,138 -51.31%
NP 707 716 607 620 1,776 2,144 2,665 -58.74%
-
NP to SH 707 716 607 620 1,776 2,144 2,665 -58.74%
-
Tax Rate 35.37% 34.43% 38.81% 49.51% 31.80% 32.56% 29.92% -
Total Cost 56,261 58,740 60,764 63,805 67,510 67,950 66,767 -10.79%
-
Net Worth 45,621 46,964 40,000 49,166 47,199 47,803 37,946 13.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,469 1,469 1,469 1,433 683 1,327 1,327 7.01%
Div Payout % 207.92% 205.31% 242.17% 231.13% 38.46% 61.91% 49.81% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 45,621 46,964 40,000 49,166 47,199 47,803 37,946 13.07%
NOSH 39,882 40,606 40,000 41,666 39,999 39,836 37,946 3.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.24% 1.20% 0.99% 0.96% 2.56% 3.06% 3.84% -
ROE 1.55% 1.52% 1.52% 1.26% 3.76% 4.49% 7.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 142.84 146.42 153.43 154.62 173.22 175.96 182.97 -15.22%
EPS 1.77 1.76 1.52 1.49 4.44 5.38 7.02 -60.12%
DPS 3.69 3.62 3.67 3.44 1.71 3.33 3.50 3.59%
NAPS 1.1439 1.1566 1.00 1.18 1.18 1.20 1.00 9.38%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 131.46 137.21 141.63 148.67 159.89 161.76 160.23 -12.37%
EPS 1.63 1.65 1.40 1.43 4.10 4.95 6.15 -58.77%
DPS 3.39 3.39 3.39 3.31 1.58 3.06 3.06 7.07%
NAPS 1.0528 1.0838 0.9231 1.1346 1.0892 1.1032 0.8757 13.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.51 0.56 0.76 0.70 0.80 0.99 1.13 -
P/RPS 0.36 0.38 0.50 0.45 0.46 0.56 0.62 -30.42%
P/EPS 28.77 31.76 50.08 47.04 18.02 18.39 16.09 47.37%
EY 3.48 3.15 2.00 2.13 5.55 5.44 6.22 -32.12%
DY 7.23 6.46 4.84 4.91 2.13 3.37 3.10 75.95%
P/NAPS 0.45 0.48 0.76 0.59 0.68 0.83 1.13 -45.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 26/05/04 25/02/04 -
Price 0.54 0.51 0.74 0.76 0.78 0.88 1.08 -
P/RPS 0.38 0.35 0.48 0.49 0.45 0.50 0.59 -25.44%
P/EPS 30.46 28.92 48.76 51.08 17.57 16.35 15.38 57.77%
EY 3.28 3.46 2.05 1.96 5.69 6.12 6.50 -36.64%
DY 6.83 7.10 4.97 4.53 2.19 3.79 3.24 64.48%
P/NAPS 0.47 0.44 0.74 0.64 0.66 0.73 1.08 -42.60%

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