[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.98%
YoY- 79.59%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 33,172 35,885 54,989 46,824 50,657 55,302 62,178 -9.93%
PBT 553 1,530 1,765 -9 -1,584 946 732 -4.56%
Tax -317 -381 -538 -358 -218 -585 -525 -8.06%
NP 236 1,149 1,226 -368 -1,802 361 206 2.29%
-
NP to SH 236 1,149 1,226 -368 -1,802 361 206 2.29%
-
Tax Rate 57.32% 24.90% 30.48% - - 61.84% 71.72% -
Total Cost 32,936 34,736 53,762 47,192 52,459 54,941 61,972 -9.99%
-
Net Worth 36,204 36,083 37,391 40,807 43,231 45,527 46,897 -4.21%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 956 953 -
Div Payout % - - - - - 264.71% 461.54% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 36,204 36,083 37,391 40,807 43,231 45,527 46,897 -4.21%
NOSH 40,227 40,093 39,999 39,999 40,028 39,852 39,743 0.20%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.71% 3.20% 2.23% -0.79% -3.56% 0.65% 0.33% -
ROE 0.65% 3.19% 3.28% -0.90% -4.17% 0.79% 0.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.46 89.51 137.47 117.06 126.55 138.77 156.45 -10.11%
EPS 0.59 2.87 3.07 -0.92 -4.51 0.91 0.52 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 2.40 2.40 -
NAPS 0.90 0.90 0.9348 1.0202 1.08 1.1424 1.18 -4.41%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.93 89.71 137.47 117.05 126.64 138.25 155.44 -9.93%
EPS 0.59 2.87 3.07 -0.92 -4.51 0.90 0.52 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 2.39 2.38 -
NAPS 0.9051 0.902 0.9348 1.0201 1.0807 1.1381 1.1724 -4.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.28 0.35 0.48 0.46 0.45 0.44 0.70 -
P/RPS 0.34 0.39 0.35 0.39 0.36 0.32 0.45 -4.56%
P/EPS 47.73 12.21 15.65 -50.00 -9.99 48.53 134.62 -15.86%
EY 2.10 8.19 6.39 -2.00 -10.01 2.06 0.74 18.97%
DY 0.00 0.00 0.00 0.00 0.00 5.45 3.43 -
P/NAPS 0.31 0.39 0.51 0.45 0.42 0.39 0.59 -10.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 26/11/08 28/11/07 27/11/06 23/11/05 24/11/04 -
Price 0.32 0.36 0.38 0.43 0.50 0.42 0.76 -
P/RPS 0.39 0.40 0.28 0.37 0.40 0.30 0.49 -3.73%
P/EPS 54.55 12.56 12.39 -46.74 -11.10 46.32 146.15 -15.14%
EY 1.83 7.96 8.07 -2.14 -9.01 2.16 0.68 17.93%
DY 0.00 0.00 0.00 0.00 0.00 5.71 3.16 -
P/NAPS 0.36 0.40 0.41 0.42 0.46 0.37 0.64 -9.13%

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