[WOODLAN] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -155.52%
YoY- 84.21%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 32,742 26,321 31,612 32,634 37,017 49,414 46,041 -5.51%
PBT 972 1,783 1,561 244 -997 -3,379 -776 -
Tax -880 -317 -647 -445 -276 -38 -448 11.89%
NP 92 1,466 914 -201 -1,273 -3,417 -1,224 -
-
NP to SH 92 1,466 914 -201 -1,273 -3,417 -1,224 -
-
Tax Rate 90.53% 17.78% 41.45% 182.38% - - - -
Total Cost 32,650 24,855 30,698 32,835 38,290 52,831 47,265 -5.97%
-
Net Worth 39,600 39,600 36,225 36,243 36,041 37,941 40,808 -0.49%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 720 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 39,600 39,600 36,225 36,243 36,041 37,941 40,808 -0.49%
NOSH 40,001 40,001 39,375 40,270 40,046 40,588 40,000 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.28% 5.57% 2.89% -0.62% -3.44% -6.92% -2.66% -
ROE 0.23% 3.70% 2.52% -0.55% -3.53% -9.01% -3.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 81.85 65.80 80.28 81.04 92.44 121.74 115.10 -5.51%
EPS 0.23 3.66 2.32 -0.50 -3.18 -8.42 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.99 0.99 0.92 0.90 0.90 0.9348 1.0202 -0.49%
Adjusted Per Share Value based on latest NOSH - 40,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 81.85 65.80 79.03 81.58 92.54 123.53 115.10 -5.51%
EPS 0.23 3.66 2.28 -0.50 -3.18 -8.54 -3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.99 0.99 0.9056 0.906 0.901 0.9485 1.0201 -0.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.41 0.30 0.40 0.28 0.35 0.48 0.46 -
P/RPS 0.50 0.46 0.50 0.35 0.38 0.39 0.40 3.78%
P/EPS 178.27 8.19 17.23 -56.10 -11.01 -5.70 -15.03 -
EY 0.56 12.22 5.80 -1.78 -9.08 -17.54 -6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
P/NAPS 0.41 0.30 0.43 0.31 0.39 0.51 0.45 -1.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 23/11/12 23/11/11 25/11/10 26/11/09 26/11/08 28/11/07 -
Price 0.42 0.29 0.46 0.32 0.36 0.38 0.43 -
P/RPS 0.51 0.44 0.57 0.39 0.39 0.31 0.37 5.48%
P/EPS 182.61 7.91 19.82 -64.11 -11.33 -4.51 -14.05 -
EY 0.55 12.64 5.05 -1.56 -8.83 -22.15 -7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.19 -
P/NAPS 0.42 0.29 0.50 0.36 0.40 0.41 0.42 0.00%

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