[WOODLAN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.97%
YoY- 62.75%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 32,556 33,592 34,669 37,017 41,082 47,307 51,345 -26.25%
PBT 793 1,002 977 -997 -1,950 -1,608 -821 -
Tax -431 -456 -493 -276 -322 -367 -394 6.18%
NP 362 546 484 -1,273 -2,272 -1,975 -1,215 -
-
NP to SH 362 546 484 -1,273 -2,272 -1,975 -1,215 -
-
Tax Rate 54.35% 45.51% 50.46% - - - - -
Total Cost 32,194 33,046 34,185 38,290 43,354 49,282 52,560 -27.94%
-
Net Worth 35,599 35,847 35,496 36,041 35,200 34,883 35,191 0.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 35,599 35,847 35,496 36,041 35,200 34,883 35,191 0.77%
NOSH 40,000 40,277 39,883 40,046 40,000 39,807 40,035 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.11% 1.63% 1.40% -3.44% -5.53% -4.17% -2.37% -
ROE 1.02% 1.52% 1.36% -3.53% -6.45% -5.66% -3.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.39 83.40 86.93 92.44 102.70 118.84 128.25 -26.21%
EPS 0.91 1.36 1.21 -3.18 -5.68 -4.96 -3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.89 0.90 0.88 0.8763 0.879 0.83%
Adjusted Per Share Value based on latest NOSH - 40,046
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.39 83.98 86.67 92.54 102.70 118.26 128.36 -26.25%
EPS 0.90 1.36 1.21 -3.18 -5.68 -4.94 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8961 0.8874 0.901 0.88 0.872 0.8797 0.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.55 0.34 0.35 0.32 0.39 0.38 -
P/RPS 0.39 0.66 0.39 0.38 0.31 0.33 0.30 19.17%
P/EPS 35.36 40.57 28.02 -11.01 -5.63 -7.86 -12.52 -
EY 2.83 2.46 3.57 -9.08 -17.75 -12.72 -7.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.62 0.38 0.39 0.36 0.45 0.43 -11.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.30 0.35 0.49 0.36 0.38 0.50 0.38 -
P/RPS 0.37 0.42 0.56 0.39 0.37 0.42 0.30 15.05%
P/EPS 33.15 25.82 40.38 -11.33 -6.69 -10.08 -12.52 -
EY 3.02 3.87 2.48 -8.83 -14.95 -9.92 -7.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.55 0.40 0.43 0.57 0.43 -14.52%

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