[WOODLAN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -42.46%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 51,201 51,901 53,804 54,685 56,214 56,968 59,456 -9.47%
PBT -1,233 -897 198 679 1,153 1,094 1,092 -
Tax 12 -130 -211 -263 -430 -387 -376 -
NP -1,221 -1,027 -13 416 723 707 716 -
-
NP to SH -1,221 -1,027 -13 416 723 707 716 -
-
Tax Rate - - 106.57% 38.73% 37.29% 35.37% 34.43% -
Total Cost 52,422 52,928 53,817 54,269 55,491 56,261 58,740 -7.29%
-
Net Worth 43,835 43,335 44,664 44,974 47,124 45,621 46,964 -4.48%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 715 1,457 1,457 1,457 1,462 1,469 1,469 -38.09%
Div Payout % 0.00% 0.00% 0.00% 350.39% 202.28% 207.92% 205.31% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,835 43,335 44,664 44,974 47,124 45,621 46,964 -4.48%
NOSH 40,588 39,999 39,929 39,729 41,250 39,882 40,606 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.38% -1.98% -0.02% 0.76% 1.29% 1.24% 1.20% -
ROE -2.79% -2.37% -0.03% 0.92% 1.53% 1.55% 1.52% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 126.15 129.75 134.75 137.64 136.28 142.84 146.42 -9.44%
EPS -3.01 -2.57 -0.03 1.05 1.75 1.77 1.76 -
DPS 1.76 3.64 3.65 3.67 3.55 3.69 3.62 -38.14%
NAPS 1.08 1.0834 1.1186 1.132 1.1424 1.1439 1.1566 -4.46%
Adjusted Per Share Value based on latest NOSH - 39,729
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 128.00 129.75 134.50 136.71 140.53 142.41 148.63 -9.47%
EPS -3.05 -2.57 -0.03 1.04 1.81 1.77 1.79 -
DPS 1.79 3.64 3.64 3.64 3.66 3.67 3.67 -38.01%
NAPS 1.0958 1.0833 1.1166 1.1243 1.178 1.1405 1.1741 -4.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.48 0.51 0.50 0.44 0.51 0.56 -
P/RPS 0.36 0.37 0.38 0.36 0.32 0.36 0.38 -3.53%
P/EPS -14.96 -18.70 -1,566.45 47.75 25.10 28.77 31.76 -
EY -6.69 -5.35 -0.06 2.09 3.98 3.48 3.15 -
DY 3.92 7.59 7.16 7.34 8.06 7.23 6.46 -28.30%
P/NAPS 0.42 0.44 0.46 0.44 0.39 0.45 0.48 -8.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 24/08/06 24/05/06 27/02/06 23/11/05 25/08/05 25/05/05 -
Price 0.50 0.47 0.49 0.55 0.42 0.54 0.51 -
P/RPS 0.40 0.36 0.36 0.40 0.31 0.38 0.35 9.30%
P/EPS -16.62 -18.31 -1,505.02 52.53 23.96 30.46 28.92 -
EY -6.02 -5.46 -0.07 1.90 4.17 3.28 3.46 -
DY 3.52 7.75 7.45 6.67 8.44 6.83 7.10 -37.33%
P/NAPS 0.46 0.43 0.44 0.49 0.37 0.47 0.44 3.00%

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