[WOODLAN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -52.74%
YoY- -73.59%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 22,042 25,812 26,013 25,009 30,061 33,994 26,576 -3.06%
PBT 1 1,860 3,878 1,205 3,496 2,218 228 -59.52%
Tax -235 -940 -1,286 -630 -1,320 -1,010 -457 -10.48%
NP -234 920 2,592 574 2,176 1,208 -229 0.36%
-
NP to SH -234 920 2,592 574 2,176 1,208 -229 0.36%
-
Tax Rate 23,500.00% 50.54% 33.16% 52.28% 37.76% 45.54% 200.44% -
Total Cost 22,277 24,892 23,421 24,434 27,885 32,786 26,805 -3.03%
-
Net Worth 43,202 43,601 42,801 40,801 40,801 39,600 39,600 1.46%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 43,202 43,601 42,801 40,801 40,801 39,600 39,600 1.46%
NOSH 40,002 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.06% 3.56% 9.96% 2.30% 7.24% 3.55% -0.86% -
ROE -0.54% 2.11% 6.06% 1.41% 5.33% 3.05% -0.58% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 55.10 64.53 65.03 62.52 75.15 84.98 66.44 -3.06%
EPS -0.59 2.29 6.48 1.44 5.44 3.03 -0.57 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.07 1.02 1.02 0.99 0.99 1.46%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 55.10 64.53 65.03 62.52 75.15 84.98 66.44 -3.06%
EPS -0.59 2.30 6.48 1.44 5.44 3.02 -0.57 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.07 1.02 1.02 0.99 0.99 1.46%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.585 0.61 0.56 0.51 0.59 0.41 0.30 -
P/RPS 1.06 0.95 0.86 0.82 0.79 0.48 0.45 15.34%
P/EPS -99.72 26.52 8.64 35.50 10.85 13.58 -52.33 11.33%
EY -1.00 3.77 11.57 2.82 9.22 7.37 -1.91 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.52 0.50 0.58 0.41 0.30 10.28%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 08/11/16 18/11/15 19/11/14 22/11/13 23/11/12 -
Price 0.65 0.56 0.56 0.49 0.575 0.42 0.29 -
P/RPS 1.18 0.87 0.86 0.78 0.77 0.49 0.44 17.86%
P/EPS -110.80 24.35 8.64 34.11 10.57 13.91 -50.58 13.95%
EY -0.90 4.11 11.57 2.93 9.46 7.19 -1.98 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.52 0.48 0.56 0.42 0.29 12.87%

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