[WOODLAN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.03%
YoY- 250.23%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 25,988 27,370 30,645 31,960 31,159 28,823 29,488 -8.05%
PBT 1,294 1,017 2,333 2,899 2,734 2,223 2,140 -28.42%
Tax -744 -796 -1,260 -1,365 -1,314 -1,170 -1,036 -19.75%
NP 550 221 1,073 1,534 1,420 1,053 1,104 -37.07%
-
NP to SH 550 221 1,073 1,534 1,420 1,053 1,104 -37.07%
-
Tax Rate 57.50% 78.27% 54.01% 47.09% 48.06% 52.63% 48.41% -
Total Cost 25,438 27,149 29,572 30,426 29,739 27,770 28,384 -7.02%
-
Net Worth 40,000 40,801 41,201 40,801 40,401 40,739 40,000 0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 40,000 40,801 41,201 40,801 40,401 40,739 40,000 0.00%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.12% 0.81% 3.50% 4.80% 4.56% 3.65% 3.74% -
ROE 1.38% 0.54% 2.60% 3.76% 3.51% 2.58% 2.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.97 68.42 76.61 79.90 77.90 72.16 73.72 -8.05%
EPS 1.38 0.55 2.68 3.83 3.55 2.64 2.76 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 1.03 1.02 1.01 1.02 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.97 68.42 76.61 79.90 77.89 72.05 73.72 -8.05%
EPS 1.37 0.55 2.68 3.83 3.55 2.63 2.76 -37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.02 1.03 1.02 1.01 1.0184 1.00 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.49 0.51 0.50 0.525 0.52 0.59 0.62 -
P/RPS 0.75 0.75 0.65 0.66 0.67 0.82 0.84 -7.25%
P/EPS 35.64 92.31 18.64 13.69 14.65 22.38 22.46 35.93%
EY 2.81 1.08 5.36 7.30 6.83 4.47 4.45 -26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.49 0.51 0.51 0.58 0.62 -14.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 18/11/15 19/08/15 29/05/15 27/02/15 19/11/14 25/08/14 -
Price 0.45 0.49 0.47 0.525 0.535 0.575 0.61 -
P/RPS 0.69 0.72 0.61 0.66 0.69 0.80 0.83 -11.55%
P/EPS 32.73 88.69 17.52 13.69 15.07 21.81 22.10 29.83%
EY 3.06 1.13 5.71 7.30 6.64 4.59 4.52 -22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.46 0.51 0.53 0.56 0.61 -18.31%

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