[WOODLAN] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.88%
YoY- -24.73%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,432 64,664 57,950 56,461 56,333 57,817 62,602 7.12%
PBT 3,803 4,227 2,807 2,447 2,445 1,189 2,061 50.27%
Tax -1,138 -1,113 -790 -715 -745 -607 -874 19.18%
NP 2,665 3,114 2,017 1,732 1,700 582 1,187 71.20%
-
NP to SH 2,665 3,114 2,017 1,732 1,700 582 1,187 71.20%
-
Tax Rate 29.92% 26.33% 28.14% 29.22% 30.47% 51.05% 42.41% -
Total Cost 66,767 61,550 55,933 54,729 54,633 57,235 61,415 5.71%
-
Net Worth 37,946 45,411 42,960 41,399 41,399 39,636 39,907 -3.29%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,327 1,364 1,364 719 719 1,436 1,436 -5.11%
Div Payout % 49.81% 43.81% 67.64% 41.57% 42.35% 246.75% 120.99% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 37,946 45,411 42,960 41,399 41,399 39,636 39,907 -3.29%
NOSH 37,946 37,222 35,800 20,000 19,999 19,818 19,953 53.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.84% 4.82% 3.48% 3.07% 3.02% 1.01% 1.90% -
ROE 7.02% 6.86% 4.70% 4.18% 4.11% 1.47% 2.97% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 182.97 173.72 161.87 282.31 281.67 291.74 313.74 -30.12%
EPS 7.02 8.37 5.63 8.66 8.50 2.94 5.95 11.62%
DPS 3.50 3.67 3.81 3.60 3.60 7.20 7.20 -38.09%
NAPS 1.00 1.22 1.20 2.07 2.07 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 173.57 161.65 144.87 141.15 140.83 144.54 156.50 7.12%
EPS 6.66 7.78 5.04 4.33 4.25 1.45 2.97 71.06%
DPS 3.32 3.41 3.41 1.80 1.80 3.59 3.59 -5.06%
NAPS 0.9486 1.1352 1.0739 1.0349 1.0349 0.9909 0.9976 -3.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.13 1.15 1.03 1.06 1.70 1.94 2.10 -
P/RPS 0.62 0.66 0.64 0.38 0.60 0.66 0.67 -5.02%
P/EPS 16.09 13.75 18.28 12.24 20.00 66.06 35.30 -40.68%
EY 6.22 7.27 5.47 8.17 5.00 1.51 2.83 68.80%
DY 3.10 3.19 3.70 3.40 2.12 3.71 3.43 -6.50%
P/NAPS 1.13 0.94 0.86 0.51 0.82 0.97 1.05 5.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 19/11/03 27/08/03 29/05/03 27/02/03 28/11/02 27/08/02 -
Price 1.08 1.13 1.78 1.00 1.60 1.85 2.00 -
P/RPS 0.59 0.65 1.10 0.35 0.57 0.63 0.64 -5.26%
P/EPS 15.38 13.51 31.59 11.55 18.82 63.00 33.62 -40.54%
EY 6.50 7.40 3.17 8.66 5.31 1.59 2.97 68.32%
DY 3.24 3.24 2.14 3.60 2.25 3.89 3.60 -6.76%
P/NAPS 1.08 0.93 1.48 0.48 0.77 0.93 1.00 5.24%

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