[WOODLAN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -72.85%
YoY- 132.96%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 26,248 26,070 31,159 31,773 27,185 29,089 33,832 -4.13%
PBT 3,274 1,316 2,735 1,266 -530 2,816 772 27.19%
Tax -1,202 -745 -1,314 -938 -465 -443 -416 19.32%
NP 2,072 571 1,421 328 -995 2,373 356 34.08%
-
NP to SH 2,072 571 1,421 328 -995 2,373 356 34.08%
-
Tax Rate 36.71% 56.61% 48.04% 74.09% - 15.73% 53.89% -
Total Cost 24,176 25,499 29,738 31,445 28,180 26,716 33,476 -5.27%
-
Net Worth 43,200 41,201 40,401 39,200 38,800 39,599 36,209 2.98%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 43,200 41,201 40,401 39,200 38,800 39,599 36,209 2.98%
NOSH 40,001 40,001 40,001 40,001 40,001 39,999 40,232 -0.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.89% 2.19% 4.56% 1.03% -3.66% 8.16% 1.05% -
ROE 4.80% 1.39% 3.52% 0.84% -2.56% 5.99% 0.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.62 65.17 77.90 79.43 67.96 72.72 84.09 -4.04%
EPS 5.18 1.43 3.55 0.82 -2.49 5.93 0.89 34.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.03 1.01 0.98 0.97 0.99 0.90 3.08%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 60.57 60.16 71.91 73.32 62.73 67.13 78.07 -4.13%
EPS 4.78 1.32 3.28 0.76 -2.30 5.48 0.82 34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9969 0.9508 0.9323 0.9046 0.8954 0.9138 0.8356 2.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.585 0.49 0.52 0.435 0.28 0.36 0.28 -
P/RPS 0.89 0.75 0.67 0.55 0.41 0.50 0.33 17.96%
P/EPS 11.29 34.33 14.64 53.05 -11.26 6.07 31.64 -15.76%
EY 8.85 2.91 6.83 1.89 -8.88 16.48 3.16 18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.51 0.44 0.29 0.36 0.31 9.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.63 0.45 0.535 0.47 0.28 0.46 0.29 -
P/RPS 0.96 0.69 0.69 0.59 0.41 0.63 0.34 18.86%
P/EPS 12.16 31.52 15.06 57.32 -11.26 7.75 32.77 -15.21%
EY 8.22 3.17 6.64 1.74 -8.88 12.90 3.05 17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.53 0.48 0.29 0.46 0.32 10.40%

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