[WOODLAN] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 445.71%
YoY- 125.14%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 11,670 18,396 26,384 28,068 29,716 26,512 31,876 -14.31%
PBT -3,338 -1,648 1,648 4,564 2,512 1,852 1,352 -
Tax -42 -8 -764 -1,448 -1,128 -924 -864 -37.18%
NP -3,381 -1,656 884 3,116 1,384 928 488 -
-
NP to SH -3,381 -1,656 884 3,116 1,384 928 488 -
-
Tax Rate - - 46.36% 31.73% 44.90% 49.89% 63.91% -
Total Cost 15,051 20,052 25,500 24,952 28,332 25,584 31,388 -10.68%
-
Net Worth 42,802 42,801 43,201 41,601 40,801 39,200 38,800 1.52%
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 42,802 42,801 43,201 41,601 40,801 39,200 38,800 1.52%
NOSH 40,002 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -28.97% -9.00% 3.35% 11.10% 4.66% 3.50% 1.53% -
ROE -7.90% -3.87% 2.05% 7.49% 3.39% 2.37% 1.26% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 29.18 45.99 65.96 70.17 74.29 66.28 79.69 -14.31%
EPS -8.45 -4.16 2.20 7.80 3.44 2.32 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.08 1.04 1.02 0.98 0.97 1.51%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 29.18 45.99 65.96 70.17 74.29 66.28 79.69 -14.31%
EPS -8.45 -4.14 2.21 7.79 3.46 2.32 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.08 1.04 1.02 0.98 0.97 1.51%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.615 0.565 0.685 0.50 0.525 0.46 0.29 -
P/RPS 2.11 1.23 1.04 0.71 0.71 0.69 0.36 31.24%
P/EPS -7.28 -13.65 31.00 6.42 15.17 19.83 23.77 -
EY -13.74 -7.33 3.23 15.58 6.59 5.04 4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.63 0.48 0.51 0.47 0.30 10.37%
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 30/05/18 23/05/17 18/05/16 29/05/15 12/05/14 23/05/13 -
Price 0.62 0.58 0.675 0.415 0.525 0.53 0.335 -
P/RPS 2.13 1.26 1.02 0.59 0.71 0.80 0.42 28.35%
P/EPS -7.33 -14.01 30.54 5.33 15.17 22.85 27.46 -
EY -13.63 -7.14 3.27 18.77 6.59 4.38 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.63 0.40 0.51 0.54 0.35 8.07%

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