[WOODLAN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 106.25%
YoY- 431.67%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 28,018 27,676 27,170 28,198 32,768 25,962 31,582 -1.97%
PBT 2,282 3,958 2,130 2,934 1,184 306 2,044 1.85%
Tax -912 -1,326 -914 -1,020 -824 -426 -700 4.50%
NP 1,370 2,632 1,216 1,914 360 -120 1,344 0.31%
-
NP to SH 1,370 2,632 1,216 1,914 360 -120 1,344 0.31%
-
Tax Rate 39.96% 33.50% 42.91% 34.76% 69.59% 139.22% 34.25% -
Total Cost 26,648 25,044 25,954 26,284 32,408 26,082 30,238 -2.08%
-
Net Worth 43,601 42,401 41,201 40,001 38,800 39,600 36,800 2.86%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 43,601 42,401 41,201 40,001 38,800 39,600 36,800 2.86%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,000 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.89% 9.51% 4.48% 6.79% 1.10% -0.46% 4.26% -
ROE 3.14% 6.21% 2.95% 4.78% 0.93% -0.30% 3.65% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 70.04 69.19 67.92 70.49 81.92 64.90 78.96 -1.97%
EPS 3.42 6.58 3.04 4.78 0.90 -0.30 3.36 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.03 1.00 0.97 0.99 0.92 2.86%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 70.04 69.19 67.92 70.49 81.92 64.90 78.95 -1.97%
EPS 3.42 6.58 3.04 4.78 0.90 -0.30 3.36 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.03 1.00 0.97 0.99 0.92 2.86%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.58 0.48 0.50 0.62 0.38 0.28 0.35 -
P/RPS 0.83 0.69 0.74 0.88 0.46 0.43 0.44 11.14%
P/EPS 16.93 7.30 16.45 12.96 42.22 -93.34 10.42 8.41%
EY 5.91 13.71 6.08 7.72 2.37 -1.07 9.60 -7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.49 0.62 0.39 0.28 0.38 5.69%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 19/08/15 25/08/14 27/08/13 28/08/12 25/08/11 -
Price 0.535 0.575 0.47 0.61 0.32 0.30 0.355 -
P/RPS 0.76 0.83 0.69 0.87 0.39 0.46 0.45 9.11%
P/EPS 15.62 8.74 15.46 12.75 35.56 -100.00 10.57 6.71%
EY 6.40 11.44 6.47 7.84 2.81 -1.00 9.46 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.46 0.61 0.33 0.30 0.39 3.87%

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