[WOODLAN] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
08-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 47.72%
YoY- 351.04%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 12,705 16,532 19,359 19,510 18,757 22,546 25,496 -10.15%
PBT -4,755 1 1,395 2,909 904 2,622 1,664 -
Tax -21 -177 -705 -965 -473 -990 -758 -42.38%
NP -4,776 -176 690 1,944 431 1,632 906 -
-
NP to SH -4,776 -176 690 1,944 431 1,632 906 -
-
Tax Rate - 17,700.00% 50.54% 33.17% 52.32% 37.76% 45.55% -
Total Cost 17,481 16,708 18,669 17,566 18,326 20,914 24,590 -5.11%
-
Net Worth 39,601 43,202 43,601 42,801 40,801 40,801 39,600 0.00%
Dividend
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 600 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 39,601 43,202 43,601 42,801 40,801 40,801 39,600 0.00%
NOSH 40,002 40,002 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -37.59% -1.06% 3.56% 9.96% 2.30% 7.24% 3.55% -
ROE -12.06% -0.41% 1.58% 4.54% 1.06% 4.00% 2.29% -
Per Share
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.76 41.33 48.40 48.77 46.89 56.36 63.74 -10.15%
EPS -11.94 -0.44 1.72 4.86 1.08 4.08 2.27 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.08 1.09 1.07 1.02 1.02 0.99 0.00%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 29.32 38.15 44.67 45.02 43.29 52.03 58.84 -10.15%
EPS -11.02 -0.41 1.59 4.49 0.99 3.77 2.09 -
DPS 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9139 0.997 1.0062 0.9877 0.9416 0.9416 0.9139 0.00%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 31/03/20 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.49 0.585 0.61 0.56 0.51 0.59 0.41 -
P/RPS 1.54 1.42 1.26 1.15 1.09 1.05 0.64 14.45%
P/EPS -4.10 -132.96 35.36 11.52 47.33 14.46 18.10 -
EY -24.37 -0.75 2.83 8.68 2.11 6.92 5.52 -
DY 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.56 0.52 0.50 0.58 0.41 2.77%
Price Multiplier on Announcement Date
31/03/20 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/06/20 29/11/18 28/11/17 08/11/16 18/11/15 19/11/14 22/11/13 -
Price 0.55 0.65 0.56 0.56 0.49 0.575 0.42 -
P/RPS 1.73 1.57 1.16 1.15 1.04 1.02 0.66 15.96%
P/EPS -4.61 -147.73 32.46 11.52 45.48 14.09 18.54 -
EY -21.71 -0.68 3.08 8.68 2.20 7.10 5.39 -
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.51 0.52 0.48 0.56 0.42 4.52%

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