[WOODLAN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 17.96%
YoY- -66.6%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,685 56,214 56,968 59,456 61,371 64,425 69,286 -14.55%
PBT 679 1,153 1,094 1,092 992 1,228 2,604 -59.08%
Tax -263 -430 -387 -376 -385 -608 -828 -53.34%
NP 416 723 707 716 607 620 1,776 -61.90%
-
NP to SH 416 723 707 716 607 620 1,776 -61.90%
-
Tax Rate 38.73% 37.29% 35.37% 34.43% 38.81% 49.51% 31.80% -
Total Cost 54,269 55,491 56,261 58,740 60,764 63,805 67,510 -13.51%
-
Net Worth 44,974 47,124 45,621 46,964 40,000 49,166 47,199 -3.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,457 1,462 1,469 1,469 1,469 1,433 683 65.48%
Div Payout % 350.39% 202.28% 207.92% 205.31% 242.17% 231.13% 38.46% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,974 47,124 45,621 46,964 40,000 49,166 47,199 -3.15%
NOSH 39,729 41,250 39,882 40,606 40,000 41,666 39,999 -0.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.76% 1.29% 1.24% 1.20% 0.99% 0.96% 2.56% -
ROE 0.92% 1.53% 1.55% 1.52% 1.52% 1.26% 3.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 137.64 136.28 142.84 146.42 153.43 154.62 173.22 -14.17%
EPS 1.05 1.75 1.77 1.76 1.52 1.49 4.44 -61.65%
DPS 3.67 3.55 3.69 3.62 3.67 3.44 1.71 66.15%
NAPS 1.132 1.1424 1.1439 1.1566 1.00 1.18 1.18 -2.72%
Adjusted Per Share Value based on latest NOSH - 40,606
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.71 140.53 142.41 148.63 153.42 161.05 173.21 -14.55%
EPS 1.04 1.81 1.77 1.79 1.52 1.55 4.44 -61.90%
DPS 3.64 3.66 3.67 3.67 3.67 3.58 1.71 65.24%
NAPS 1.1243 1.178 1.1405 1.1741 1.00 1.2291 1.1799 -3.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.44 0.51 0.56 0.76 0.70 0.80 -
P/RPS 0.36 0.32 0.36 0.38 0.50 0.45 0.46 -15.03%
P/EPS 47.75 25.10 28.77 31.76 50.08 47.04 18.02 91.15%
EY 2.09 3.98 3.48 3.15 2.00 2.13 5.55 -47.75%
DY 7.34 8.06 7.23 6.46 4.84 4.91 2.13 127.63%
P/NAPS 0.44 0.39 0.45 0.48 0.76 0.59 0.68 -25.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 25/08/05 25/05/05 28/02/05 24/11/04 25/08/04 -
Price 0.55 0.42 0.54 0.51 0.74 0.76 0.78 -
P/RPS 0.40 0.31 0.38 0.35 0.48 0.49 0.45 -7.53%
P/EPS 52.53 23.96 30.46 28.92 48.76 51.08 17.57 107.12%
EY 1.90 4.17 3.28 3.46 2.05 1.96 5.69 -51.77%
DY 6.67 8.44 6.83 7.10 4.97 4.53 2.19 109.68%
P/NAPS 0.49 0.37 0.47 0.44 0.74 0.64 0.66 -17.96%

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