[WOODLAN] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.13%
YoY- 62.76%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 48,916 54,685 61,371 69,433 56,447 68,117 78,258 -7.52%
PBT -1,957 679 992 3,804 2,447 4,759 4,079 -
Tax -343 -263 -385 -1,138 -809 -1,795 -1,821 -24.27%
NP -2,300 416 607 2,666 1,638 2,964 2,258 -
-
NP to SH -2,300 416 607 2,666 1,638 2,964 2,258 -
-
Tax Rate - 38.73% 38.81% 29.92% 33.06% 37.72% 44.64% -
Total Cost 51,216 54,269 60,764 66,767 54,809 65,153 76,000 -6.36%
-
Net Worth 42,570 45,493 46,758 45,850 41,199 40,799 39,165 1.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,441 1,446 1,437 1,364 1,439 1,439 1,438 0.03%
Div Payout % 0.00% 347.82% 236.82% 51.17% 87.91% 48.58% 63.72% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 42,570 45,493 46,758 45,850 41,199 40,799 39,165 1.39%
NOSH 40,032 40,192 39,930 37,893 20,000 20,000 19,982 12.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -4.70% 0.76% 0.99% 3.84% 2.90% 4.35% 2.89% -
ROE -5.40% 0.91% 1.30% 5.81% 3.98% 7.26% 5.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 122.19 136.06 153.70 183.23 282.24 340.59 391.64 -17.63%
EPS -5.75 1.04 1.52 7.04 4.87 14.82 11.30 -
DPS 3.60 3.60 3.60 3.60 7.20 7.20 7.20 -10.90%
NAPS 1.0634 1.1319 1.171 1.21 2.06 2.04 1.96 -9.68%
Adjusted Per Share Value based on latest NOSH - 37,946
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 112.88 126.20 141.63 160.23 130.26 157.19 180.60 -7.53%
EPS -5.31 0.96 1.40 6.15 3.78 6.84 5.21 -
DPS 3.33 3.34 3.32 3.15 3.32 3.32 3.32 0.05%
NAPS 0.9824 1.0499 1.079 1.0581 0.9508 0.9415 0.9038 1.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.50 0.76 1.13 1.70 2.10 2.20 -
P/RPS 0.39 0.37 0.49 0.62 0.60 0.62 0.56 -5.84%
P/EPS -8.35 48.31 49.99 16.06 20.76 14.17 19.47 -
EY -11.97 2.07 2.00 6.23 4.82 7.06 5.14 -
DY 7.50 7.20 4.74 3.19 4.24 3.43 3.27 14.83%
P/NAPS 0.45 0.44 0.65 0.93 0.83 1.03 1.12 -14.09%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 25/02/04 27/02/03 26/02/02 26/02/01 -
Price 0.54 0.55 0.74 1.08 1.60 2.15 2.38 -
P/RPS 0.44 0.40 0.48 0.59 0.57 0.63 0.61 -5.29%
P/EPS -9.40 53.14 48.68 15.35 19.54 14.51 21.06 -
EY -10.64 1.88 2.05 6.51 5.12 6.89 4.75 -
DY 6.67 6.55 4.86 3.33 4.50 3.35 3.03 14.04%
P/NAPS 0.51 0.49 0.63 0.89 0.78 1.05 1.21 -13.40%

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