[WOODLAN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 256.52%
YoY- 133.27%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,823 29,488 30,432 31,773 32,742 30,581 28,813 0.02%
PBT 2,223 2,140 1,391 1,266 972 -82 36 1458.36%
Tax -1,170 -1,036 -953 -938 -880 -664 -598 56.36%
NP 1,053 1,104 438 328 92 -746 -562 -
-
NP to SH 1,053 1,104 438 328 92 -746 -562 -
-
Tax Rate 52.63% 48.41% 68.51% 74.09% 90.53% - 1,661.11% -
Total Cost 27,770 28,384 29,994 31,445 32,650 31,327 29,375 -3.67%
-
Net Worth 40,739 40,000 39,200 39,200 39,600 38,800 38,800 3.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 40,739 40,000 39,200 39,200 39,600 38,800 38,800 3.30%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.65% 3.74% 1.44% 1.03% 0.28% -2.44% -1.95% -
ROE 2.58% 2.76% 1.12% 0.84% 0.23% -1.92% -1.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.16 73.72 76.08 79.43 81.85 76.45 72.03 0.12%
EPS 2.64 2.76 1.10 0.82 0.23 -1.86 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.98 0.98 0.99 0.97 0.97 3.40%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 72.05 73.72 76.08 79.43 81.85 76.45 72.03 0.01%
EPS 2.63 2.76 1.09 0.82 0.23 -1.86 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0184 1.00 0.98 0.98 0.99 0.97 0.97 3.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.59 0.62 0.46 0.435 0.41 0.38 0.29 -
P/RPS 0.82 0.84 0.60 0.55 0.50 0.50 0.40 61.30%
P/EPS 22.38 22.46 42.01 53.05 178.27 -20.38 -20.64 -
EY 4.47 4.45 2.38 1.89 0.56 -4.91 -4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.47 0.44 0.41 0.39 0.30 55.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 25/08/14 12/05/14 27/02/14 22/11/13 27/08/13 23/05/13 -
Price 0.575 0.61 0.53 0.47 0.42 0.32 0.335 -
P/RPS 0.80 0.83 0.70 0.59 0.51 0.42 0.47 42.51%
P/EPS 21.81 22.10 48.40 57.32 182.61 -17.16 -23.84 -
EY 4.59 4.52 2.07 1.74 0.55 -5.83 -4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.54 0.48 0.42 0.33 0.35 36.75%

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