[WOODLAN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.26%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 49,414 46,041 51,201 56,214 64,425 64,664 57,817 -2.58%
PBT -3,379 -776 -1,233 1,153 1,228 4,227 1,189 -
Tax -38 -448 12 -430 -608 -1,113 -607 -36.96%
NP -3,417 -1,224 -1,221 723 620 3,114 582 -
-
NP to SH -3,417 -1,224 -1,221 723 620 3,114 582 -
-
Tax Rate - - - 37.29% 49.51% 26.33% 51.05% -
Total Cost 52,831 47,265 52,422 55,491 63,805 61,550 57,235 -1.32%
-
Net Worth 37,941 40,808 43,835 47,124 49,166 45,411 39,636 -0.72%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 720 715 1,462 1,433 1,364 1,436 -
Div Payout % - 0.00% 0.00% 202.28% 231.13% 43.81% 246.75% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 37,941 40,808 43,835 47,124 49,166 45,411 39,636 -0.72%
NOSH 40,588 40,000 40,588 41,250 41,666 37,222 19,818 12.67%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -6.92% -2.66% -2.38% 1.29% 0.96% 4.82% 1.01% -
ROE -9.01% -3.00% -2.79% 1.53% 1.26% 6.86% 1.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 121.74 115.10 126.15 136.28 154.62 173.72 291.74 -13.54%
EPS -8.42 -3.06 -3.01 1.75 1.49 8.37 2.94 -
DPS 0.00 1.80 1.76 3.55 3.44 3.67 7.20 -
NAPS 0.9348 1.0202 1.08 1.1424 1.18 1.22 2.00 -11.89%
Adjusted Per Share Value based on latest NOSH - 41,250
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 123.53 115.10 128.00 140.53 161.05 161.65 144.54 -2.58%
EPS -8.54 -3.06 -3.05 1.81 1.55 7.78 1.45 -
DPS 0.00 1.80 1.79 3.66 3.58 3.41 3.59 -
NAPS 0.9485 1.0201 1.0958 1.178 1.2291 1.1352 0.9909 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.48 0.46 0.45 0.44 0.70 1.15 1.94 -
P/RPS 0.39 0.40 0.36 0.32 0.45 0.66 0.66 -8.38%
P/EPS -5.70 -15.03 -14.96 25.10 47.04 13.75 66.06 -
EY -17.54 -6.65 -6.69 3.98 2.13 7.27 1.51 -
DY 0.00 3.91 3.92 8.06 4.91 3.19 3.71 -
P/NAPS 0.51 0.45 0.42 0.39 0.59 0.94 0.97 -10.15%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 27/11/06 23/11/05 24/11/04 19/11/03 28/11/02 -
Price 0.38 0.43 0.50 0.42 0.76 1.13 1.85 -
P/RPS 0.31 0.37 0.40 0.31 0.49 0.65 0.63 -11.13%
P/EPS -4.51 -14.05 -16.62 23.96 51.08 13.51 63.00 -
EY -22.15 -7.12 -6.02 4.17 1.96 7.40 1.59 -
DY 0.00 4.19 3.52 8.44 4.53 3.24 3.89 -
P/NAPS 0.41 0.42 0.46 0.37 0.64 0.93 0.93 -12.74%

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