[WOODLAN] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -333.87%
YoY- -141.93%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 26,070 31,159 31,773 27,185 29,089 33,832 34,669 -4.63%
PBT 1,316 2,735 1,266 -530 2,816 772 977 5.08%
Tax -745 -1,314 -938 -465 -443 -416 -493 7.12%
NP 571 1,421 328 -995 2,373 356 484 2.79%
-
NP to SH 571 1,421 328 -995 2,373 356 484 2.79%
-
Tax Rate 56.61% 48.04% 74.09% - 15.73% 53.89% 50.46% -
Total Cost 25,499 29,738 31,445 28,180 26,716 33,476 34,185 -4.76%
-
Net Worth 41,201 40,401 39,200 38,800 39,599 36,209 35,531 2.49%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 41,201 40,401 39,200 38,800 39,599 36,209 35,531 2.49%
NOSH 40,001 40,001 40,001 40,001 39,999 40,232 39,923 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.19% 4.56% 1.03% -3.66% 8.16% 1.05% 1.40% -
ROE 1.39% 3.52% 0.84% -2.56% 5.99% 0.98% 1.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.17 77.90 79.43 67.96 72.72 84.09 86.84 -4.66%
EPS 1.43 3.55 0.82 -2.49 5.93 0.89 1.21 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.98 0.97 0.99 0.90 0.89 2.46%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.17 77.89 79.43 67.96 72.72 84.58 86.67 -4.63%
EPS 1.43 3.55 0.82 -2.49 5.93 0.89 1.21 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.98 0.97 0.99 0.9052 0.8882 2.49%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.49 0.52 0.435 0.28 0.36 0.28 0.34 -
P/RPS 0.75 0.67 0.55 0.41 0.50 0.33 0.39 11.50%
P/EPS 34.33 14.64 53.05 -11.26 6.07 31.64 28.05 3.42%
EY 2.91 6.83 1.89 -8.88 16.48 3.16 3.57 -3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.44 0.29 0.36 0.31 0.38 3.96%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.45 0.535 0.47 0.28 0.46 0.29 0.49 -
P/RPS 0.69 0.69 0.59 0.41 0.63 0.34 0.56 3.53%
P/EPS 31.52 15.06 57.32 -11.26 7.75 32.77 40.42 -4.05%
EY 3.17 6.64 1.74 -8.88 12.90 3.05 2.47 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.48 0.29 0.46 0.32 0.55 -3.64%

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