[WOODLAN] QoQ TTM Result on 31-Dec-2018

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- 369.63%
YoY- 1020.24%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,940 20,205 24,620 24,720 21,809 21,928 22,639 -17.56%
PBT 313 1,080 2,741 2,819 -399 321 171 49.57%
Tax -793 -686 -937 -937 -299 -626 -638 15.58%
NP -480 394 1,804 1,882 -698 -305 -467 1.84%
-
NP to SH -480 394 1,804 1,882 -698 -305 -467 1.84%
-
Tax Rate 253.35% 63.52% 34.18% 33.24% - 195.02% 373.10% -
Total Cost 17,420 19,811 22,816 22,838 22,507 22,233 23,106 -17.15%
-
Net Worth 42,802 44,002 44,802 45,202 43,202 43,601 42,801 0.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,802 44,002 44,802 45,202 43,202 43,601 42,801 0.00%
NOSH 40,002 40,002 40,002 40,002 40,002 40,001 40,001 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.83% 1.95% 7.33% 7.61% -3.20% -1.39% -2.06% -
ROE -1.12% 0.90% 4.03% 4.16% -1.62% -0.70% -1.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.35 50.51 61.55 61.80 54.52 54.82 56.60 -17.56%
EPS -1.20 0.98 4.51 4.70 -1.74 -0.76 -1.17 1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.10 1.12 1.13 1.08 1.09 1.07 0.00%
Adjusted Per Share Value based on latest NOSH - 40,002
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.09 46.63 56.82 57.05 50.33 50.60 52.24 -17.56%
EPS -1.11 0.91 4.16 4.34 -1.61 -0.70 -1.08 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9877 1.0154 1.0339 1.0431 0.997 1.0062 0.9877 0.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.745 0.73 0.675 0.585 0.56 0.565 -
P/RPS 1.45 1.47 1.19 1.09 1.07 1.02 1.00 28.07%
P/EPS -51.25 75.64 16.19 14.35 -33.53 -73.44 -48.40 3.88%
EY -1.95 1.32 6.18 6.97 -2.98 -1.36 -2.07 -3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.65 0.60 0.54 0.51 0.53 4.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 23/08/19 30/05/19 28/02/19 29/11/18 16/08/18 30/05/18 -
Price 0.62 0.615 0.775 0.685 0.65 0.58 0.58 -
P/RPS 1.46 1.22 1.26 1.11 1.19 1.06 1.02 26.98%
P/EPS -51.67 62.44 17.18 14.56 -37.25 -76.07 -49.68 2.65%
EY -1.94 1.60 5.82 6.87 -2.68 -1.31 -2.01 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.69 0.61 0.60 0.53 0.54 4.87%

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