[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 121.43%
YoY- 180.03%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 37,993 41,477 46,634 51,642 43,309 53,755 57,098 -6.56%
PBT -1,188 710 549 3,125 1,342 4,852 3,225 -
Tax -164 -439 -394 -924 -556 -1,565 -1,146 -27.66%
NP -1,352 271 155 2,201 786 3,287 2,079 -
-
NP to SH -1,352 271 155 2,201 786 3,287 2,079 -
-
Tax Rate - 61.83% 71.77% 29.57% 41.43% 32.25% 35.53% -
Total Cost 39,345 41,206 46,479 49,441 42,523 50,468 55,019 -5.43%
-
Net Worth 43,231 45,527 46,897 45,358 41,599 42,587 40,580 1.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 717 715 669 - - - -
Div Payout % - 264.71% 461.54% 30.41% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 43,231 45,527 46,897 45,358 41,599 42,587 40,580 1.05%
NOSH 40,028 39,852 39,743 37,179 19,999 19,993 19,990 12.26%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.56% 0.65% 0.33% 4.26% 1.81% 6.11% 3.64% -
ROE -3.13% 0.60% 0.33% 4.85% 1.89% 7.72% 5.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 94.91 104.08 117.34 138.90 216.55 268.86 285.63 -16.76%
EPS -3.38 0.68 0.39 5.92 3.93 16.44 10.40 -
DPS 0.00 1.80 1.80 1.80 0.00 0.00 0.00 -
NAPS 1.08 1.1424 1.18 1.22 2.08 2.13 2.03 -9.97%
Adjusted Per Share Value based on latest NOSH - 37,222
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 94.98 103.69 116.58 129.10 108.27 134.38 142.74 -6.56%
EPS -3.38 0.68 0.39 5.50 1.96 8.22 5.20 -
DPS 0.00 1.79 1.79 1.67 0.00 0.00 0.00 -
NAPS 1.0807 1.1381 1.1724 1.1339 1.0399 1.0646 1.0145 1.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.44 0.70 1.15 1.94 1.70 2.70 -
P/RPS 0.47 0.42 0.60 0.83 0.90 0.63 0.95 -11.06%
P/EPS -13.32 64.71 179.49 19.43 49.36 10.34 25.96 -
EY -7.51 1.55 0.56 5.15 2.03 9.67 3.85 -
DY 0.00 4.09 2.57 1.57 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.59 0.94 0.93 0.80 1.33 -17.47%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 23/11/05 24/11/04 19/11/03 28/11/02 27/11/01 15/11/00 -
Price 0.50 0.42 0.76 1.13 1.85 1.98 3.20 -
P/RPS 0.53 0.40 0.65 0.81 0.85 0.74 1.12 -11.71%
P/EPS -14.80 61.76 194.87 19.09 47.07 12.04 30.77 -
EY -6.76 1.62 0.51 5.24 2.12 8.30 3.25 -
DY 0.00 4.29 2.37 1.59 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.64 0.93 0.89 0.93 1.58 -18.58%

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