[WOODLAN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -25.36%
YoY- -30.19%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 56,333 57,817 62,602 65,185 68,262 74,915 81,043 -21.47%
PBT 2,445 1,189 2,061 3,602 4,699 5,706 6,400 -47.25%
Tax -745 -607 -874 -1,301 -1,616 -2,187 -2,361 -53.55%
NP 1,700 582 1,187 2,301 3,083 3,519 4,039 -43.74%
-
NP to SH 1,700 582 1,187 2,301 3,083 3,519 4,039 -43.74%
-
Tax Rate 30.47% 51.05% 42.41% 36.12% 34.39% 38.33% 36.89% -
Total Cost 54,633 57,235 61,415 62,884 65,179 71,396 77,004 -20.40%
-
Net Worth 41,399 39,636 39,907 41,199 40,674 42,600 41,772 -0.59%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 719 1,436 1,436 717 717 1,439 1,439 -36.95%
Div Payout % 42.35% 246.75% 120.99% 31.19% 23.28% 40.92% 35.65% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 41,399 39,636 39,907 41,199 40,674 42,600 41,772 -0.59%
NOSH 19,999 19,818 19,953 19,999 19,938 20,000 19,987 0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.02% 1.01% 1.90% 3.53% 4.52% 4.70% 4.98% -
ROE 4.11% 1.47% 2.97% 5.58% 7.58% 8.26% 9.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 281.67 291.74 313.74 325.93 342.37 374.58 405.48 -21.51%
EPS 8.50 2.94 5.95 11.51 15.46 17.60 20.21 -43.77%
DPS 3.60 7.20 7.20 3.60 3.60 7.20 7.20 -36.92%
NAPS 2.07 2.00 2.00 2.06 2.04 2.13 2.09 -0.63%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 140.83 144.54 156.50 162.95 170.65 187.28 202.60 -21.47%
EPS 4.25 1.45 2.97 5.75 7.71 8.80 10.10 -43.75%
DPS 1.80 3.59 3.59 1.79 1.79 3.60 3.60 -36.92%
NAPS 1.0349 0.9909 0.9976 1.0299 1.0168 1.0649 1.0443 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.94 2.10 2.14 2.10 1.70 2.05 -
P/RPS 0.60 0.66 0.67 0.66 0.61 0.45 0.51 11.41%
P/EPS 20.00 66.06 35.30 18.60 13.58 9.66 10.14 57.08%
EY 5.00 1.51 2.83 5.38 7.36 10.35 9.86 -36.33%
DY 2.12 3.71 3.43 1.68 1.71 4.24 3.51 -28.48%
P/NAPS 0.82 0.97 1.05 1.04 1.03 0.80 0.98 -11.17%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 27/08/02 29/05/02 26/02/02 27/11/01 15/08/01 -
Price 1.60 1.85 2.00 2.24 2.15 1.98 2.00 -
P/RPS 0.57 0.63 0.64 0.69 0.63 0.53 0.49 10.57%
P/EPS 18.82 63.00 33.62 19.47 13.90 11.25 9.90 53.27%
EY 5.31 1.59 2.97 5.14 7.19 8.89 10.10 -34.78%
DY 2.25 3.89 3.60 1.61 1.67 3.64 3.60 -26.83%
P/NAPS 0.77 0.93 1.00 1.09 1.05 0.93 0.96 -13.63%

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