[WOODLAN] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 192.1%
YoY- -44.86%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 54,685 61,371 69,432 56,333 68,262 78,258 38,829 -0.36%
PBT 679 992 3,803 2,445 4,699 4,079 4,461 2.02%
Tax -263 -385 -1,138 -745 -1,616 -1,768 -4 -4.35%
NP 416 607 2,665 1,700 3,083 2,311 4,457 2.55%
-
NP to SH 416 607 2,665 1,700 3,083 2,311 4,457 2.55%
-
Tax Rate 38.73% 38.81% 29.92% 30.47% 34.39% 43.34% 0.09% -
Total Cost 54,269 60,764 66,767 54,633 65,179 75,947 34,372 -0.48%
-
Net Worth 44,974 40,000 37,946 41,399 40,674 39,200 38,599 -0.16%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,457 1,469 1,327 719 717 1,439 719 -0.74%
Div Payout % 350.39% 242.17% 49.81% 42.35% 23.28% 62.31% 16.15% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 44,974 40,000 37,946 41,399 40,674 39,200 38,599 -0.16%
NOSH 39,729 40,000 37,946 19,999 19,938 20,000 20,000 -0.72%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.76% 0.99% 3.84% 3.02% 4.52% 2.95% 11.48% -
ROE 0.92% 1.52% 7.02% 4.11% 7.58% 5.90% 11.55% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 137.64 153.43 182.97 281.67 342.37 391.29 194.15 0.36%
EPS 1.05 1.52 7.02 8.50 15.46 11.56 22.29 3.30%
DPS 3.67 3.67 3.50 3.60 3.60 7.20 3.60 -0.02%
NAPS 1.132 1.00 1.00 2.07 2.04 1.96 1.93 0.56%
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 126.20 141.63 160.23 130.00 157.53 180.60 89.61 -0.36%
EPS 0.96 1.40 6.15 3.92 7.11 5.33 10.29 2.55%
DPS 3.36 3.39 3.06 1.66 1.66 3.32 1.66 -0.74%
NAPS 1.0379 0.9231 0.8757 0.9554 0.9386 0.9046 0.8908 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.50 0.76 1.13 1.70 2.10 2.20 0.00 -
P/RPS 0.36 0.50 0.62 0.60 0.61 0.56 0.00 -100.00%
P/EPS 47.75 50.08 16.09 20.00 13.58 19.04 0.00 -100.00%
EY 2.09 2.00 6.22 5.00 7.36 5.25 0.00 -100.00%
DY 7.34 4.84 3.10 2.12 1.71 3.27 0.00 -100.00%
P/NAPS 0.44 0.76 1.13 0.82 1.03 1.12 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 25/02/04 27/02/03 26/02/02 26/02/01 - -
Price 0.55 0.74 1.08 1.60 2.15 2.38 0.00 -
P/RPS 0.40 0.48 0.59 0.57 0.63 0.61 0.00 -100.00%
P/EPS 52.53 48.76 15.38 18.82 13.90 20.60 0.00 -100.00%
EY 1.90 2.05 6.50 5.31 7.19 4.86 0.00 -100.00%
DY 6.67 4.97 3.24 2.25 1.67 3.03 0.00 -100.00%
P/NAPS 0.49 0.74 1.08 0.77 1.05 1.21 0.00 -100.00%

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