[WOODLAN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 125.6%
YoY- -69.05%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 6,050 11,800 12,186 22,602 28,018 27,676 27,170 -20.60%
PBT -4,134 -3,398 -3,813 934 2,282 3,958 2,130 -
Tax 10 -6 -31 -510 -912 -1,326 -914 -
NP -4,124 -3,404 -3,845 424 1,370 2,632 1,216 -
-
NP to SH -4,124 -3,404 -3,845 424 1,370 2,632 1,216 -
-
Tax Rate - - - 54.60% 39.96% 33.50% 42.91% -
Total Cost 10,174 15,204 16,031 22,178 26,648 25,044 25,954 -13.39%
-
Net Worth 31,201 36,401 41,602 43,601 43,601 42,401 41,201 -4.18%
Dividend
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 654 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 31,201 36,401 41,602 43,601 43,601 42,401 41,201 -4.18%
NOSH 40,002 40,002 40,002 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -68.17% -28.85% -31.55% 1.88% 4.89% 9.51% 4.48% -
ROE -13.22% -9.35% -9.24% 0.97% 3.14% 6.21% 2.95% -
Per Share
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.12 29.50 30.46 56.50 70.04 69.19 67.92 -20.60%
EPS -10.30 -8.50 -9.61 1.06 3.42 6.58 3.04 -
DPS 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.91 1.04 1.09 1.09 1.06 1.03 -4.18%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.12 29.50 30.46 56.50 70.04 69.19 67.92 -20.60%
EPS -10.30 -8.50 -9.61 1.06 3.42 6.58 3.04 -
DPS 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.91 1.04 1.09 1.09 1.06 1.03 -4.18%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.77 0.575 0.63 0.56 0.58 0.48 0.50 -
P/RPS 5.09 1.95 2.07 0.99 0.83 0.69 0.74 34.47%
P/EPS -7.47 -6.76 -6.55 52.83 16.93 7.30 16.45 -
EY -13.39 -14.80 -15.26 1.89 5.91 13.71 6.08 -
DY 0.00 0.00 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.63 0.61 0.51 0.53 0.45 0.49 11.40%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/02/22 24/02/21 24/02/20 16/08/18 17/08/17 18/08/16 19/08/15 -
Price 1.40 0.735 0.595 0.58 0.535 0.575 0.47 -
P/RPS 9.26 2.49 1.95 1.03 0.76 0.83 0.69 49.02%
P/EPS -13.58 -8.64 -6.19 54.72 15.62 8.74 15.46 -
EY -7.36 -11.58 -16.16 1.83 6.40 11.44 6.47 -
DY 0.00 0.00 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.81 0.57 0.53 0.49 0.54 0.46 23.21%

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