[WOODLAN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -26.94%
YoY- 53.92%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,636 26,097 26,419 25,827 26,248 26,741 26,241 -4.10%
PBT 995 1,760 2,436 2,544 3,273 3,299 2,208 -41.13%
Tax -827 -942 -995 -1,031 -1,202 -1,237 -951 -8.87%
NP 168 818 1,441 1,513 2,071 2,062 1,257 -73.76%
-
NP to SH 168 818 1,441 1,513 2,071 2,062 1,257 -73.76%
-
Tax Rate 83.12% 53.52% 40.85% 40.53% 36.72% 37.50% 43.07% -
Total Cost 24,468 25,279 24,978 24,314 24,177 24,679 24,984 -1.37%
-
Net Worth 43,201 43,601 43,601 43,201 43,201 42,799 42,401 1.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 43,201 43,601 43,601 43,201 43,201 42,799 42,401 1.25%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.68% 3.13% 5.45% 5.86% 7.89% 7.71% 4.79% -
ROE 0.39% 1.88% 3.30% 3.50% 4.79% 4.82% 2.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.59 65.24 66.05 64.57 65.62 66.85 65.60 -4.10%
EPS 0.42 2.04 3.60 3.78 5.18 5.16 3.14 -73.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.09 1.08 1.08 1.07 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.85 60.22 60.97 59.60 60.57 61.71 60.56 -4.11%
EPS 0.39 1.89 3.33 3.49 4.78 4.76 2.90 -73.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9969 1.0062 1.0062 0.9969 0.9969 0.9877 0.9785 1.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.535 0.61 0.58 0.685 0.585 0.56 0.48 -
P/RPS 0.87 0.93 0.88 1.06 0.89 0.84 0.73 12.37%
P/EPS 127.38 29.83 16.10 18.11 11.30 10.86 15.27 309.72%
EY 0.79 3.35 6.21 5.52 8.85 9.21 6.55 -75.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.53 0.63 0.54 0.52 0.45 7.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 17/08/17 23/05/17 24/02/17 08/11/16 18/08/16 -
Price 0.58 0.56 0.535 0.675 0.575 0.56 0.575 -
P/RPS 0.94 0.86 0.81 1.05 0.88 0.84 0.88 4.48%
P/EPS 138.10 27.38 14.85 17.85 11.11 10.86 18.30 283.32%
EY 0.72 3.65 6.73 5.60 9.00 9.21 5.47 -74.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.49 0.63 0.53 0.52 0.54 0.00%

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