[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -27.08%
YoY- 315.25%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 30,061 33,994 26,576 30,212 33,172 35,885 54,989 -9.57%
PBT 3,496 2,218 228 1,605 553 1,530 1,765 12.05%
Tax -1,320 -1,010 -457 -625 -317 -381 -538 16.12%
NP 2,176 1,208 -229 980 236 1,149 1,226 10.02%
-
NP to SH 2,176 1,208 -229 980 236 1,149 1,226 10.02%
-
Tax Rate 37.76% 45.54% 200.44% 38.94% 57.32% 24.90% 30.48% -
Total Cost 27,885 32,786 26,805 29,232 32,936 34,736 53,762 -10.35%
-
Net Worth 40,801 39,600 39,600 36,749 36,204 36,083 37,391 1.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 40,801 39,600 39,600 36,749 36,204 36,083 37,391 1.46%
NOSH 40,001 40,001 40,001 39,945 40,227 40,093 39,999 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.24% 3.55% -0.86% 3.24% 0.71% 3.20% 2.23% -
ROE 5.33% 3.05% -0.58% 2.67% 0.65% 3.19% 3.28% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 75.15 84.98 66.44 75.63 82.46 89.51 137.47 -9.57%
EPS 5.44 3.03 -0.57 2.45 0.59 2.87 3.07 9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.92 0.90 0.90 0.9348 1.46%
Adjusted Per Share Value based on latest NOSH - 39,375
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 69.37 78.45 61.33 69.72 76.55 82.81 126.90 -9.57%
EPS 5.02 2.79 -0.53 2.26 0.54 2.65 2.83 10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9139 0.9139 0.8481 0.8355 0.8327 0.8629 1.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.59 0.41 0.30 0.40 0.28 0.35 0.48 -
P/RPS 0.79 0.48 0.45 0.53 0.34 0.39 0.35 14.52%
P/EPS 10.85 13.58 -52.33 16.30 47.73 12.21 15.65 -5.91%
EY 9.22 7.37 -1.91 6.13 2.10 8.19 6.39 6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.30 0.43 0.31 0.39 0.51 2.16%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 22/11/13 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 -
Price 0.575 0.42 0.29 0.46 0.32 0.36 0.38 -
P/RPS 0.77 0.49 0.44 0.61 0.39 0.40 0.28 18.35%
P/EPS 10.57 13.91 -50.58 18.75 54.55 12.56 12.39 -2.61%
EY 9.46 7.19 -1.98 5.33 1.83 7.96 8.07 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.29 0.50 0.36 0.40 0.41 5.33%

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