[WOODLAN] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -48.41%
YoY- -70.61%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 56,968 69,286 57,950 62,602 81,043 71,721 -4.49%
PBT 1,094 2,604 2,807 2,061 6,400 5,962 -28.74%
Tax -387 -828 -790 -874 -2,361 -660 -10.12%
NP 707 1,776 2,017 1,187 4,039 5,302 -33.15%
-
NP to SH 707 1,776 2,017 1,187 4,039 5,302 -33.15%
-
Tax Rate 35.37% 31.80% 28.14% 42.41% 36.89% 11.07% -
Total Cost 56,261 67,510 55,933 61,415 77,004 66,419 -3.26%
-
Net Worth 45,621 47,199 42,960 39,907 41,772 39,199 3.07%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,469 683 1,364 1,436 1,439 1,000 7.99%
Div Payout % 207.92% 38.46% 67.64% 120.99% 35.65% 18.86% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 45,621 47,199 42,960 39,907 41,772 39,199 3.07%
NOSH 39,882 39,999 35,800 19,953 19,987 19,999 14.79%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.24% 2.56% 3.48% 1.90% 4.98% 7.39% -
ROE 1.55% 3.76% 4.70% 2.97% 9.67% 13.53% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 142.84 173.22 161.87 313.74 405.48 358.61 -16.80%
EPS 1.77 4.44 5.63 5.95 20.21 26.51 -41.78%
DPS 3.69 1.71 3.81 7.20 7.20 5.00 -5.89%
NAPS 1.1439 1.18 1.20 2.00 2.09 1.96 -10.20%
Adjusted Per Share Value based on latest NOSH - 19,953
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 131.46 159.89 133.73 144.47 187.02 165.51 -4.49%
EPS 1.63 4.10 4.65 2.74 9.32 12.24 -33.16%
DPS 3.39 1.58 3.15 3.31 3.32 2.31 7.96%
NAPS 1.0528 1.0892 0.9914 0.9209 0.964 0.9046 3.07%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.51 0.80 1.03 2.10 2.05 2.79 -
P/RPS 0.36 0.46 0.64 0.67 0.51 0.78 -14.32%
P/EPS 28.77 18.02 18.28 35.30 10.14 10.52 22.27%
EY 3.48 5.55 5.47 2.83 9.86 9.50 -18.18%
DY 7.23 2.13 3.70 3.43 3.51 1.79 32.18%
P/NAPS 0.45 0.68 0.86 1.05 0.98 1.42 -20.52%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 25/08/04 27/08/03 27/08/02 15/08/01 14/08/00 -
Price 0.54 0.78 1.78 2.00 2.00 3.00 -
P/RPS 0.38 0.45 1.10 0.64 0.49 0.84 -14.66%
P/EPS 30.46 17.57 31.59 33.62 9.90 11.32 21.87%
EY 3.28 5.69 3.17 2.97 10.10 8.84 -17.97%
DY 6.83 2.19 2.14 3.60 3.60 1.67 32.51%
P/NAPS 0.47 0.66 1.48 1.00 0.96 1.53 -21.01%

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