[WOODLAN] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
17-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 42.62%
YoY- -26.76%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 68,262 74,915 81,043 81,474 78,258 76,863 71,721 -3.23%
PBT 4,699 5,706 6,400 5,448 4,079 5,186 5,962 -14.63%
Tax -1,616 -2,187 -2,361 -2,152 -1,768 -1,141 -660 81.36%
NP 3,083 3,519 4,039 3,296 2,311 4,045 5,302 -30.26%
-
NP to SH 3,083 3,519 4,039 3,296 2,311 4,045 5,302 -30.26%
-
Tax Rate 34.39% 38.33% 36.89% 39.50% 43.34% 22.00% 11.07% -
Total Cost 65,179 71,396 77,004 78,178 75,947 72,818 66,419 -1.24%
-
Net Worth 40,674 42,600 41,772 40,199 39,200 40,599 39,199 2.48%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 717 1,439 1,439 1,439 1,439 1,000 1,000 -19.84%
Div Payout % 23.28% 40.92% 35.65% 43.69% 62.31% 24.72% 18.86% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 40,674 42,600 41,772 40,199 39,200 40,599 39,199 2.48%
NOSH 19,938 20,000 19,987 20,000 20,000 19,999 19,999 -0.20%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.52% 4.70% 4.98% 4.05% 2.95% 5.26% 7.39% -
ROE 7.58% 8.26% 9.67% 8.20% 5.90% 9.96% 13.53% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 342.37 374.58 405.48 407.37 391.29 384.32 358.61 -3.03%
EPS 15.46 17.60 20.21 16.48 11.56 20.23 26.51 -30.12%
DPS 3.60 7.20 7.20 7.20 7.20 5.00 5.00 -19.61%
NAPS 2.04 2.13 2.09 2.01 1.96 2.03 1.96 2.69%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 170.65 187.28 202.60 203.67 195.64 192.15 179.29 -3.23%
EPS 7.71 8.80 10.10 8.24 5.78 10.11 13.25 -30.23%
DPS 1.79 3.60 3.60 3.60 3.60 2.50 2.50 -19.91%
NAPS 1.0168 1.0649 1.0443 1.0049 0.98 1.0149 0.98 2.48%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.10 1.70 2.05 1.97 2.20 2.70 2.79 -
P/RPS 0.61 0.45 0.51 0.48 0.56 0.70 0.78 -15.07%
P/EPS 13.58 9.66 10.14 11.95 19.04 13.35 10.52 18.50%
EY 7.36 10.35 9.86 8.37 5.25 7.49 9.50 -15.60%
DY 1.71 4.24 3.51 3.65 3.27 1.85 1.79 -2.99%
P/NAPS 1.03 0.80 0.98 0.98 1.12 1.33 1.42 -19.22%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 26/02/02 27/11/01 15/08/01 17/05/01 26/02/01 15/11/00 14/08/00 -
Price 2.15 1.98 2.00 2.09 2.38 3.20 3.00 -
P/RPS 0.63 0.53 0.49 0.51 0.61 0.83 0.84 -17.40%
P/EPS 13.90 11.25 9.90 12.68 20.60 15.82 11.32 14.62%
EY 7.19 8.89 10.10 7.89 4.86 6.32 8.84 -12.83%
DY 1.67 3.64 3.60 3.44 3.03 1.56 1.67 0.00%
P/NAPS 1.05 0.93 0.96 1.04 1.21 1.58 1.53 -22.14%

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