[WOODLAN] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -20.06%
YoY- 262.87%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 9,629 13,540 24,636 26,248 26,070 31,159 31,773 -14.71%
PBT -4,761 -6,973 995 3,274 1,316 2,735 1,266 -
Tax -24 492 -827 -1,202 -745 -1,314 -938 -38.65%
NP -4,785 -6,481 168 2,072 571 1,421 328 -
-
NP to SH -4,785 -6,481 168 2,072 571 1,421 328 -
-
Tax Rate - - 83.12% 36.71% 56.61% 48.04% 74.09% -
Total Cost 14,414 20,021 24,468 24,176 25,499 29,738 31,445 -9.87%
-
Net Worth 33,201 38,001 43,201 43,200 41,201 40,401 39,200 -2.18%
Dividend
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 33,201 38,001 43,201 43,200 41,201 40,401 39,200 -2.18%
NOSH 40,002 40,002 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -49.69% -47.87% 0.68% 7.89% 2.19% 4.56% 1.03% -
ROE -14.41% -17.05% 0.39% 4.80% 1.39% 3.52% 0.84% -
Per Share
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 24.07 33.85 61.59 65.62 65.17 77.90 79.43 -14.71%
EPS -11.96 -16.20 0.42 5.18 1.43 3.55 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.95 1.08 1.08 1.03 1.01 0.98 -2.19%
Adjusted Per Share Value based on latest NOSH - 40,001
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 24.07 33.85 61.59 65.62 65.17 77.89 79.43 -14.71%
EPS -11.96 -16.20 0.42 5.18 1.43 3.55 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.95 1.08 1.0799 1.03 1.01 0.98 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.675 0.44 0.535 0.585 0.49 0.52 0.435 -
P/RPS 2.80 1.30 0.87 0.89 0.75 0.67 0.55 24.22%
P/EPS -5.64 -2.72 127.38 11.29 34.33 14.64 53.05 -
EY -17.72 -36.82 0.79 8.85 2.91 6.83 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.46 0.50 0.54 0.48 0.51 0.44 8.47%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/09/21 27/08/20 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.755 0.43 0.58 0.63 0.45 0.535 0.47 -
P/RPS 3.14 1.27 0.94 0.96 0.69 0.69 0.59 24.96%
P/EPS -6.31 -2.65 138.10 12.16 31.52 15.06 57.32 -
EY -15.84 -37.68 0.72 8.22 3.17 6.64 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.45 0.54 0.58 0.44 0.53 0.48 8.90%

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