[WOODLAN] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -42.87%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 74,915 81,043 81,474 78,258 76,863 71,721 52,702 26.39%
PBT 5,706 6,400 5,448 4,079 5,186 5,962 4,680 14.11%
Tax -2,187 -2,361 -2,152 -1,768 -1,141 -660 -180 427.70%
NP 3,519 4,039 3,296 2,311 4,045 5,302 4,500 -15.10%
-
NP to SH 3,519 4,039 3,296 2,311 4,045 5,302 4,500 -15.10%
-
Tax Rate 38.33% 36.89% 39.50% 43.34% 22.00% 11.07% 3.85% -
Total Cost 71,396 77,004 78,178 75,947 72,818 66,419 48,202 29.90%
-
Net Worth 42,600 41,772 40,199 39,200 40,599 39,199 37,527 8.81%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 1,439 1,439 1,439 1,439 1,000 1,000 719 58.74%
Div Payout % 40.92% 35.65% 43.69% 62.31% 24.72% 18.86% 16.00% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 42,600 41,772 40,199 39,200 40,599 39,199 37,527 8.81%
NOSH 20,000 19,987 20,000 20,000 19,999 19,999 19,545 1.54%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.70% 4.98% 4.05% 2.95% 5.26% 7.39% 8.54% -
ROE 8.26% 9.67% 8.20% 5.90% 9.96% 13.53% 11.99% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 374.58 405.48 407.37 391.29 384.32 358.61 269.64 24.47%
EPS 17.60 20.21 16.48 11.56 20.23 26.51 23.02 -16.37%
DPS 7.20 7.20 7.20 7.20 5.00 5.00 3.68 56.36%
NAPS 2.13 2.09 2.01 1.96 2.03 1.96 1.92 7.15%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 187.28 202.60 203.67 195.64 192.15 179.29 131.75 26.39%
EPS 8.80 10.10 8.24 5.78 10.11 13.25 11.25 -15.09%
DPS 3.60 3.60 3.60 3.60 2.50 2.50 1.80 58.67%
NAPS 1.0649 1.0443 1.0049 0.98 1.0149 0.98 0.9381 8.81%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.70 2.05 1.97 2.20 2.70 2.79 4.00 -
P/RPS 0.45 0.51 0.48 0.56 0.70 0.78 1.48 -54.75%
P/EPS 9.66 10.14 11.95 19.04 13.35 10.52 17.37 -32.34%
EY 10.35 9.86 8.37 5.25 7.49 9.50 5.76 47.74%
DY 4.24 3.51 3.65 3.27 1.85 1.79 0.92 176.68%
P/NAPS 0.80 0.98 0.98 1.12 1.33 1.42 2.08 -47.08%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 15/08/01 17/05/01 26/02/01 15/11/00 14/08/00 - -
Price 1.98 2.00 2.09 2.38 3.20 3.00 0.00 -
P/RPS 0.53 0.49 0.51 0.61 0.83 0.84 0.00 -
P/EPS 11.25 9.90 12.68 20.60 15.82 11.32 0.00 -
EY 8.89 10.10 7.89 4.86 6.32 8.84 0.00 -
DY 3.64 3.60 3.44 3.03 1.56 1.67 0.00 -
P/NAPS 0.93 0.96 1.04 1.21 1.58 1.53 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