[WOODLAN] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 149.05%
YoY- 140.4%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,068 29,716 26,512 31,876 25,336 29,488 32,560 -2.44%
PBT 4,564 2,512 1,852 1,352 -876 732 -340 -
Tax -1,448 -1,128 -924 -864 -332 -304 -240 34.88%
NP 3,116 1,384 928 488 -1,208 428 -580 -
-
NP to SH 3,116 1,384 928 488 -1,208 428 -580 -
-
Tax Rate 31.73% 44.90% 49.89% 63.91% - 41.53% - -
Total Cost 24,952 28,332 25,584 31,388 26,544 29,060 33,140 -4.61%
-
Net Worth 41,601 40,801 39,200 38,800 39,600 36,062 35,847 2.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 41,601 40,801 39,200 38,800 39,600 36,062 35,847 2.50%
NOSH 40,001 40,001 40,001 40,001 40,001 39,629 40,277 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.10% 4.66% 3.50% 1.53% -4.77% 1.45% -1.78% -
ROE 7.49% 3.39% 2.37% 1.26% -3.05% 1.19% -1.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.17 74.29 66.28 79.69 63.34 74.41 80.84 -2.32%
EPS 7.80 3.44 2.32 1.24 -3.00 1.08 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 0.98 0.97 0.99 0.91 0.89 2.62%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.17 74.29 66.28 79.69 63.34 73.72 81.40 -2.44%
EPS 7.79 3.46 2.32 1.22 -3.02 1.07 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 0.98 0.97 0.99 0.9015 0.8961 2.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.50 0.525 0.46 0.29 0.42 0.36 0.55 -
P/RPS 0.71 0.71 0.69 0.36 0.66 0.48 0.68 0.72%
P/EPS 6.42 15.17 19.83 23.77 -13.91 33.33 -38.19 -
EY 15.58 6.59 5.04 4.21 -7.19 3.00 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.47 0.30 0.42 0.40 0.62 -4.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 29/05/15 12/05/14 23/05/13 25/05/12 26/05/11 27/05/10 -
Price 0.415 0.525 0.53 0.335 0.33 0.62 0.35 -
P/RPS 0.59 0.71 0.80 0.42 0.52 0.83 0.43 5.40%
P/EPS 5.33 15.17 22.85 27.46 -10.93 57.41 -24.31 -
EY 18.77 6.59 4.38 3.64 -9.15 1.74 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.54 0.35 0.33 0.68 0.39 0.42%

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