[WOODLAN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -43.23%
YoY- -60.33%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 21,928 22,639 24,636 26,097 26,419 25,827 26,248 -11.32%
PBT 321 171 995 1,760 2,436 2,544 3,273 -78.82%
Tax -626 -638 -827 -942 -995 -1,031 -1,202 -35.34%
NP -305 -467 168 818 1,441 1,513 2,071 -
-
NP to SH -305 -467 168 818 1,441 1,513 2,071 -
-
Tax Rate 195.02% 373.10% 83.12% 53.52% 40.85% 40.53% 36.72% -
Total Cost 22,233 23,106 24,468 25,279 24,978 24,314 24,177 -5.44%
-
Net Worth 43,601 42,801 43,201 43,601 43,601 43,201 43,201 0.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 43,601 42,801 43,201 43,601 43,601 43,201 43,201 0.61%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -1.39% -2.06% 0.68% 3.13% 5.45% 5.86% 7.89% -
ROE -0.70% -1.09% 0.39% 1.88% 3.30% 3.50% 4.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.82 56.60 61.59 65.24 66.05 64.57 65.62 -11.32%
EPS -0.76 -1.17 0.42 2.04 3.60 3.78 5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.08 1.09 1.09 1.08 1.08 0.61%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.82 56.59 61.59 65.24 66.04 64.56 65.62 -11.32%
EPS -0.76 -1.17 0.42 2.04 3.60 3.78 5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.08 1.09 1.09 1.08 1.08 0.61%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.56 0.565 0.535 0.61 0.58 0.685 0.585 -
P/RPS 1.02 1.00 0.87 0.93 0.88 1.06 0.89 9.54%
P/EPS -73.44 -48.40 127.38 29.83 16.10 18.11 11.30 -
EY -1.36 -2.07 0.79 3.35 6.21 5.52 8.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.50 0.56 0.53 0.63 0.54 -3.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 30/05/18 28/02/18 28/11/17 17/08/17 23/05/17 24/02/17 -
Price 0.58 0.58 0.58 0.56 0.535 0.675 0.575 -
P/RPS 1.06 1.02 0.94 0.86 0.81 1.05 0.88 13.24%
P/EPS -76.07 -49.68 138.10 27.38 14.85 17.85 11.11 -
EY -1.31 -2.01 0.72 3.65 6.73 5.60 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.51 0.49 0.63 0.53 0.00%

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