[WOODLAN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 139.84%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,185 29,089 33,832 34,669 51,345 43,290 48,916 -9.31%
PBT -530 2,816 772 977 -821 -4,711 -1,957 -19.54%
Tax -465 -443 -416 -493 -394 98 -343 5.19%
NP -995 2,373 356 484 -1,215 -4,613 -2,300 -13.02%
-
NP to SH -995 2,373 356 484 -1,215 -4,613 -2,300 -13.02%
-
Tax Rate - 15.73% 53.89% 50.46% - - - -
Total Cost 28,180 26,716 33,476 34,185 52,560 47,903 51,216 -9.46%
-
Net Worth 38,800 39,599 36,209 35,531 35,253 36,486 42,570 -1.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,441 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 38,800 39,599 36,209 35,531 35,253 36,486 42,570 -1.53%
NOSH 40,001 39,999 40,232 39,923 40,060 40,016 40,032 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -3.66% 8.16% 1.05% 1.40% -2.37% -10.66% -4.70% -
ROE -2.56% 5.99% 0.98% 1.36% -3.45% -12.64% -5.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.96 72.72 84.09 86.84 128.17 108.18 122.19 -9.30%
EPS -2.49 5.93 0.89 1.21 -3.03 -11.53 -5.75 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 0.97 0.99 0.90 0.89 0.88 0.9118 1.0634 -1.51%
Adjusted Per Share Value based on latest NOSH - 39,883
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.73 67.13 78.07 80.01 118.49 99.90 112.88 -9.31%
EPS -2.30 5.48 0.82 1.12 -2.80 -10.65 -5.31 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 0.8954 0.9138 0.8356 0.82 0.8135 0.842 0.9824 -1.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.36 0.28 0.34 0.38 0.45 0.48 -
P/RPS 0.41 0.50 0.33 0.39 0.30 0.42 0.39 0.83%
P/EPS -11.26 6.07 31.64 28.05 -12.53 -3.90 -8.35 5.10%
EY -8.88 16.48 3.16 3.57 -7.98 -25.62 -11.97 -4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 0.29 0.36 0.31 0.38 0.43 0.49 0.45 -7.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.28 0.46 0.29 0.49 0.38 0.34 0.54 -
P/RPS 0.41 0.63 0.34 0.56 0.30 0.31 0.44 -1.16%
P/EPS -11.26 7.75 32.77 40.42 -12.53 -2.95 -9.40 3.05%
EY -8.88 12.90 3.05 2.47 -7.98 -33.91 -10.64 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.29 0.46 0.32 0.55 0.43 0.37 0.51 -8.97%

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