[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.38%
YoY- 315.25%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 22,546 25,496 19,932 22,659 24,879 26,914 41,242 -9.57%
PBT 2,622 1,664 171 1,204 415 1,148 1,324 12.05%
Tax -990 -758 -343 -469 -238 -286 -404 16.10%
NP 1,632 906 -172 735 177 862 920 10.01%
-
NP to SH 1,632 906 -172 735 177 862 920 10.01%
-
Tax Rate 37.76% 45.55% 200.58% 38.95% 57.35% 24.91% 30.51% -
Total Cost 20,914 24,590 20,104 21,924 24,702 26,052 40,322 -10.35%
-
Net Worth 40,801 39,600 39,600 36,749 36,204 36,083 37,392 1.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 40,801 39,600 39,600 36,749 36,204 36,083 37,392 1.46%
NOSH 40,001 40,001 40,001 39,945 40,227 40,093 40,000 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.24% 3.55% -0.86% 3.24% 0.71% 3.20% 2.23% -
ROE 4.00% 2.29% -0.43% 2.00% 0.49% 2.39% 2.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 56.36 63.74 49.83 56.72 61.85 67.13 103.11 -9.57%
EPS 4.08 2.27 -0.43 1.84 0.44 2.15 2.30 10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.92 0.90 0.90 0.9348 1.46%
Adjusted Per Share Value based on latest NOSH - 39,375
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 52.03 58.84 46.00 52.29 57.41 62.11 95.17 -9.57%
EPS 3.77 2.09 -0.40 1.70 0.41 1.99 2.12 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9416 0.9139 0.9139 0.8481 0.8355 0.8327 0.8629 1.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.59 0.41 0.30 0.40 0.28 0.35 0.48 -
P/RPS 1.05 0.64 0.60 0.71 0.45 0.52 0.47 14.32%
P/EPS 14.46 18.10 -69.77 21.74 63.64 16.28 20.87 -5.92%
EY 6.92 5.52 -1.43 4.60 1.57 6.14 4.79 6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.30 0.43 0.31 0.39 0.51 2.16%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 22/11/13 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 -
Price 0.575 0.42 0.29 0.46 0.32 0.36 0.38 -
P/RPS 1.02 0.66 0.58 0.81 0.52 0.54 0.37 18.40%
P/EPS 14.09 18.54 -67.44 25.00 72.73 16.74 16.52 -2.61%
EY 7.10 5.39 -1.48 4.00 1.38 5.97 6.05 2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.29 0.50 0.36 0.40 0.41 5.33%

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