[WOODLAN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -20.45%
YoY- 554.73%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 26,238 28,010 29,048 31,612 32,900 33,064 33,832 -15.60%
PBT 1,947 2,414 2,816 1,561 1,803 1,040 772 85.38%
Tax -306 -450 -443 -647 -654 -432 -416 -18.52%
NP 1,641 1,964 2,373 914 1,149 608 356 177.23%
-
NP to SH 1,641 1,964 2,373 914 1,149 608 356 177.23%
-
Tax Rate 15.72% 18.64% 15.73% 41.45% 36.27% 41.54% 53.89% -
Total Cost 24,597 26,046 26,675 30,698 31,751 32,456 33,476 -18.58%
-
Net Worth 39,600 39,600 39,626 36,225 36,865 36,062 36,214 6.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,600 39,600 39,626 36,225 36,865 36,062 36,214 6.14%
NOSH 40,001 40,001 40,001 39,375 40,070 39,629 40,238 -0.39%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.25% 7.01% 8.17% 2.89% 3.49% 1.84% 1.05% -
ROE 4.14% 4.96% 5.99% 2.52% 3.12% 1.69% 0.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 65.59 70.02 72.57 80.28 82.10 83.43 84.08 -15.27%
EPS 4.10 4.91 5.93 2.32 2.87 1.53 0.88 179.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.99 0.92 0.92 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 39,375
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.55 64.64 67.03 72.95 75.92 76.30 78.07 -15.59%
EPS 3.79 4.53 5.48 2.11 2.65 1.40 0.82 177.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.9139 0.9144 0.836 0.8507 0.8322 0.8357 6.15%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.42 0.36 0.40 0.35 0.36 0.28 -
P/RPS 0.43 0.60 0.50 0.50 0.43 0.43 0.33 19.31%
P/EPS 6.83 8.55 6.07 17.23 12.21 23.46 31.65 -64.05%
EY 14.65 11.69 16.47 5.80 8.19 4.26 3.16 178.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.36 0.43 0.38 0.40 0.31 -6.56%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 28/02/12 23/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.30 0.33 0.46 0.46 0.355 0.62 0.29 -
P/RPS 0.46 0.47 0.63 0.57 0.43 0.74 0.34 22.34%
P/EPS 7.31 6.72 7.76 19.82 12.38 40.41 32.78 -63.25%
EY 13.67 14.88 12.89 5.05 8.08 2.47 3.05 172.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.46 0.50 0.39 0.68 0.32 -4.21%

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