[WOODLAN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 277.11%
YoY- -26.45%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 31,612 32,900 33,064 33,832 32,634 32,556 33,592 -3.96%
PBT 1,561 1,803 1,040 772 244 793 1,002 34.35%
Tax -647 -654 -432 -416 -445 -431 -456 26.24%
NP 914 1,149 608 356 -201 362 546 40.93%
-
NP to SH 914 1,149 608 356 -201 362 546 40.93%
-
Tax Rate 41.45% 36.27% 41.54% 53.89% 182.38% 54.35% 45.51% -
Total Cost 30,698 31,751 32,456 33,476 32,835 32,194 33,046 -4.79%
-
Net Worth 36,225 36,865 36,062 36,214 36,243 35,599 35,847 0.70%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 36,225 36,865 36,062 36,214 36,243 35,599 35,847 0.70%
NOSH 39,375 40,070 39,629 40,238 40,270 40,000 40,277 -1.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.89% 3.49% 1.84% 1.05% -0.62% 1.11% 1.63% -
ROE 2.52% 3.12% 1.69% 0.98% -0.55% 1.02% 1.52% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 80.28 82.10 83.43 84.08 81.04 81.39 83.40 -2.50%
EPS 2.32 2.87 1.53 0.88 -0.50 0.91 1.36 42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.90 0.90 0.89 0.89 2.23%
Adjusted Per Share Value based on latest NOSH - 40,238
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.03 82.25 82.66 84.58 81.58 81.39 83.98 -3.96%
EPS 2.28 2.87 1.52 0.89 -0.50 0.90 1.36 41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9056 0.9216 0.9015 0.9053 0.906 0.89 0.8961 0.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.35 0.36 0.28 0.28 0.32 0.55 -
P/RPS 0.50 0.43 0.43 0.33 0.35 0.39 0.66 -16.88%
P/EPS 17.23 12.21 23.46 31.65 -56.10 35.36 40.57 -43.46%
EY 5.80 8.19 4.26 3.16 -1.78 2.83 2.46 77.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.40 0.31 0.31 0.36 0.62 -21.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 26/05/11 28/02/11 25/11/10 25/08/10 27/05/10 -
Price 0.46 0.355 0.62 0.29 0.32 0.30 0.35 -
P/RPS 0.57 0.43 0.74 0.34 0.39 0.37 0.42 22.55%
P/EPS 19.82 12.38 40.41 32.78 -64.11 33.15 25.82 -16.15%
EY 5.05 8.08 2.47 3.05 -1.56 3.02 3.87 19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.39 0.68 0.32 0.36 0.34 0.39 17.99%

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