[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -186.67%
YoY- -123.4%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,757 22,546 25,496 19,932 22,659 24,879 26,914 -5.83%
PBT 904 2,622 1,664 171 1,204 415 1,148 -3.90%
Tax -473 -990 -758 -343 -469 -238 -286 8.74%
NP 431 1,632 906 -172 735 177 862 -10.90%
-
NP to SH 431 1,632 906 -172 735 177 862 -10.90%
-
Tax Rate 52.32% 37.76% 45.55% 200.58% 38.95% 57.35% 24.91% -
Total Cost 18,326 20,914 24,590 20,104 21,924 24,702 26,052 -5.69%
-
Net Worth 40,801 40,801 39,600 39,600 36,749 36,204 36,083 2.06%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 40,801 40,801 39,600 39,600 36,749 36,204 36,083 2.06%
NOSH 40,001 40,001 40,001 40,001 39,945 40,227 40,093 -0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.30% 7.24% 3.55% -0.86% 3.24% 0.71% 3.20% -
ROE 1.06% 4.00% 2.29% -0.43% 2.00% 0.49% 2.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.89 56.36 63.74 49.83 56.72 61.85 67.13 -5.80%
EPS 1.08 4.08 2.27 -0.43 1.84 0.44 2.15 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 0.99 0.99 0.92 0.90 0.90 2.10%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.89 56.36 63.74 49.83 56.64 62.19 67.28 -5.83%
EPS 1.08 4.08 2.26 -0.43 1.84 0.44 2.15 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 0.99 0.99 0.9187 0.9051 0.902 2.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.51 0.59 0.41 0.30 0.40 0.28 0.35 -
P/RPS 1.09 1.05 0.64 0.60 0.71 0.45 0.52 13.12%
P/EPS 47.33 14.46 18.10 -69.77 21.74 63.64 16.28 19.45%
EY 2.11 6.92 5.52 -1.43 4.60 1.57 6.14 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.41 0.30 0.43 0.31 0.39 4.22%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 22/11/13 23/11/12 23/11/11 25/11/10 26/11/09 -
Price 0.49 0.575 0.42 0.29 0.46 0.32 0.36 -
P/RPS 1.04 1.02 0.66 0.58 0.81 0.52 0.54 11.53%
P/EPS 45.48 14.09 18.54 -67.44 25.00 72.73 16.74 18.11%
EY 2.20 7.10 5.39 -1.48 4.00 1.38 5.97 -15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.42 0.29 0.50 0.36 0.40 3.08%

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