[WOODLAN] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.13%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 51,345 43,290 48,916 54,685 61,371 69,433 56,447 -1.56%
PBT -821 -4,711 -1,957 679 992 3,804 2,447 -
Tax -394 98 -343 -263 -385 -1,138 -809 -11.29%
NP -1,215 -4,613 -2,300 416 607 2,666 1,638 -
-
NP to SH -1,215 -4,613 -2,300 416 607 2,666 1,638 -
-
Tax Rate - - - 38.73% 38.81% 29.92% 33.06% -
Total Cost 52,560 47,903 51,216 54,269 60,764 66,767 54,809 -0.69%
-
Net Worth 35,253 36,486 42,570 45,493 46,758 45,850 41,199 -2.56%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 1,441 1,446 1,437 1,364 1,439 -
Div Payout % - - 0.00% 347.82% 236.82% 51.17% 87.91% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 35,253 36,486 42,570 45,493 46,758 45,850 41,199 -2.56%
NOSH 40,060 40,016 40,032 40,192 39,930 37,893 20,000 12.26%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.37% -10.66% -4.70% 0.76% 0.99% 3.84% 2.90% -
ROE -3.45% -12.64% -5.40% 0.91% 1.30% 5.81% 3.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 128.17 108.18 122.19 136.06 153.70 183.23 282.24 -12.31%
EPS -3.03 -11.53 -5.75 1.04 1.52 7.04 4.87 -
DPS 0.00 0.00 3.60 3.60 3.60 3.60 7.20 -
NAPS 0.88 0.9118 1.0634 1.1319 1.171 1.21 2.06 -13.20%
Adjusted Per Share Value based on latest NOSH - 39,729
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 118.49 99.90 112.88 126.20 141.63 160.23 130.26 -1.56%
EPS -2.80 -10.65 -5.31 0.96 1.40 6.15 3.78 -
DPS 0.00 0.00 3.33 3.34 3.32 3.15 3.32 -
NAPS 0.8135 0.842 0.9824 1.0499 1.079 1.0581 0.9508 -2.56%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.38 0.45 0.48 0.50 0.76 1.13 1.70 -
P/RPS 0.30 0.42 0.39 0.37 0.49 0.62 0.60 -10.90%
P/EPS -12.53 -3.90 -8.35 48.31 49.99 16.06 20.76 -
EY -7.98 -25.62 -11.97 2.07 2.00 6.23 4.82 -
DY 0.00 0.00 7.50 7.20 4.74 3.19 4.24 -
P/NAPS 0.43 0.49 0.45 0.44 0.65 0.93 0.83 -10.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 27/02/06 28/02/05 25/02/04 27/02/03 -
Price 0.38 0.34 0.54 0.55 0.74 1.08 1.60 -
P/RPS 0.30 0.31 0.44 0.40 0.48 0.59 0.57 -10.13%
P/EPS -12.53 -2.95 -9.40 53.14 48.68 15.35 19.54 -
EY -7.98 -33.91 -10.64 1.88 2.05 6.51 5.12 -
DY 0.00 0.00 6.67 6.55 4.86 3.33 4.50 -
P/NAPS 0.43 0.37 0.51 0.49 0.63 0.89 0.78 -9.44%

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