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

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	48,916	54,685	61,371	69,432	56,333	68,262	78,258	-7.52%
YoY %	-10.55%	-10.89%	-11.61%	23.25%	-17.48%	-12.77%	-	-
Horiz. %	62.51%	69.88%	78.42%	88.72%	71.98%	87.23%	100.00%	-
PBT	-1,971	679	992	3,803	2,445	4,699	4,079	-
YoY %	-390.28%	-31.55%	-73.92%	55.54%	-47.97%	15.20%	-	-
Horiz. %	-48.32%	16.65%	24.32%	93.23%	59.94%	115.20%	100.00%	-
Tax	-343	-263	-385	-1,138	-745	-1,616	-1,768	-23.90%
YoY %	-30.42%	31.69%	66.17%	-52.75%	53.90%	8.60%	-	-
Horiz. %	19.40%	14.88%	21.78%	64.37%	42.14%	91.40%	100.00%	-
NP	-2,314	416	607	2,665	1,700	3,083	2,311	-
YoY %	-656.25%	-31.47%	-77.22%	56.76%	-44.86%	33.41%	-	-
Horiz. %	-100.13%	18.00%	26.27%	115.32%	73.56%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,314	416	607	2,665	1,700	3,083	2,311	-
YoY %	-656.25%	-31.47%	-77.22%	56.76%	-44.86%	33.41%	-	-
Horiz. %	-100.13%	18.00%	26.27%	115.32%	73.56%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	38.73%	38.81%	29.92%	30.47%	34.39%	43.34%	-
YoY %	-	-0.21%	29.71%	-1.81%	-11.40%	-20.65%	-	-
Horiz. %	-	89.36%	89.55%	69.04%	70.30%	79.35%	100.00%	-
Total Cost	51,230	54,269	60,764	66,767	54,633	65,179	75,947	-6.34%
YoY %	-5.60%	-10.69%	-8.99%	22.21%	-16.18%	-14.18%	-	-
Horiz. %	67.45%	71.46%	80.01%	87.91%	71.94%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,192	44,974	40,000	37,946	41,399	40,674	39,200	1.23%
YoY %	-6.19%	12.43%	5.41%	-8.34%	1.78%	3.76%	-	-
Horiz. %	107.63%	114.73%	102.04%	96.80%	105.61%	103.76%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	720	1,457	1,469	1,327	719	717	1,439	-10.89%
YoY %	-50.58%	-0.82%	10.70%	84.56%	0.28%	-50.17%	-	-
Horiz. %	50.03%	101.25%	102.08%	92.22%	49.97%	49.83%	100.00%	-
Div Payout %	0.00%	350.39%	242.17%	49.81%	42.35%	23.28%	62.31%	-
YoY %	0.00%	44.69%	386.19%	17.62%	81.92%	-62.64%	-	-
Horiz. %	0.00%	562.33%	388.65%	79.94%	67.97%	37.36%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	42,192	44,974	40,000	37,946	41,399	40,674	39,200	1.23%
YoY %	-6.19%	12.43%	5.41%	-8.34%	1.78%	3.76%	-	-
Horiz. %	107.63%	114.73%	102.04%	96.80%	105.61%	103.76%	100.00%	-
NOSH	40,038	39,729	40,000	37,946	19,999	19,938	20,000	12.25%
YoY %	0.78%	-0.68%	5.41%	89.74%	0.31%	-0.31%	-	-
Horiz. %	200.19%	198.65%	200.00%	189.73%	100.00%	99.69%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	-4.73%	0.76%	0.99%	3.84%	3.02%	4.52%	2.95%	-
YoY %	-722.37%	-23.23%	-74.22%	27.15%	-33.19%	53.22%	-	-
Horiz. %	-160.34%	25.76%	33.56%	130.17%	102.37%	153.22%	100.00%	-
ROE	-5.48%	0.92%	1.52%	7.02%	4.11%	7.58%	5.90%	-
YoY %	-695.65%	-39.47%	-78.35%	70.80%	-45.78%	28.47%	-	-
Horiz. %	-92.88%	15.59%	25.76%	118.98%	69.66%	128.47%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	122.17	137.64	153.43	182.97	281.67	342.37	391.29	-17.62%
YoY %	-11.24%	-10.29%	-16.14%	-35.04%	-17.73%	-12.50%	-	-
Horiz. %	31.22%	35.18%	39.21%	46.76%	71.98%	87.50%	100.00%	-
EPS	-5.78	1.05	1.52	7.02	8.50	15.46	11.56	-
YoY %	-650.48%	-30.92%	-78.35%	-17.41%	-45.02%	33.74%	-	-
Horiz. %	-50.00%	9.08%	13.15%	60.73%	73.53%	133.74%	100.00%	-
DPS	1.80	3.67	3.67	3.50	3.60	3.60	7.20	-20.62%
YoY %	-50.95%	0.00%	4.86%	-2.78%	0.00%	-50.00%	-	-
Horiz. %	25.00%	50.97%	50.97%	48.61%	50.00%	50.00%	100.00%	-
NAPS	1.0538	1.132	1.00	1.00	2.07	2.04	1.96	-9.82%
YoY %	-6.91%	13.20%	0.00%	-51.69%	1.47%	4.08%	-	-
Horiz. %	53.77%	57.76%	51.02%	51.02%	105.61%	104.08%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 37,946
RPS	122.28	136.71	153.42	173.57	140.83	170.65	195.64	-7.53%
YoY %	-10.56%	-10.89%	-11.61%	23.25%	-17.47%	-12.77%	-	-
Horiz. %	62.50%	69.88%	78.42%	88.72%	71.98%	87.23%	100.00%	-
EPS	-5.78	1.04	1.52	6.66	4.25	7.71	5.78	-
YoY %	-655.77%	-31.58%	-77.18%	56.71%	-44.88%	33.39%	-	-
Horiz. %	-100.00%	17.99%	26.30%	115.22%	73.53%	133.39%	100.00%	-
DPS	1.80	3.64	3.67	3.32	1.80	1.79	3.60	-10.90%
YoY %	-50.55%	-0.82%	10.54%	84.44%	0.56%	-50.28%	-	-
Horiz. %	50.00%	101.11%	101.94%	92.22%	50.00%	49.72%	100.00%	-
NAPS	1.0548	1.1243	1.00	0.9486	1.0349	1.0168	0.98	1.23%
YoY %	-6.18%	12.43%	5.42%	-8.34%	1.78%	3.76%	-	-
Horiz. %	107.63%	114.72%	102.04%	96.80%	105.60%	103.76%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.36	0.50	0.62	0.60	0.61	0.56	-5.84%
YoY %	8.33%	-28.00%	-19.35%	3.33%	-1.64%	8.93%	-	-
Horiz. %	69.64%	64.29%	89.29%	110.71%	107.14%	108.93%	100.00%	-
P/EPS	-8.31	47.75	50.08	16.09	20.00	13.58	19.04	-
YoY %	-117.40%	-4.65%	211.25%	-19.55%	47.28%	-28.68%	-	-
Horiz. %	-43.64%	250.79%	263.03%	84.51%	105.04%	71.32%	100.00%	-
EY	-12.04	2.09	2.00	6.22	5.00	7.36	5.25	-
YoY %	-676.08%	4.50%	-67.85%	24.40%	-32.07%	40.19%	-	-
Horiz. %	-229.33%	39.81%	38.10%	118.48%	95.24%	140.19%	100.00%	-
DY	3.75	7.34	4.84	3.10	2.12	1.71	3.27	2.30%
YoY %	-48.91%	51.65%	56.13%	46.23%	23.98%	-47.71%	-	-
Horiz. %	114.68%	224.46%	148.01%	94.80%	64.83%	52.29%	100.00%	-
P/NAPS	0.46	0.44	0.76	1.13	0.82	1.03	1.12	-13.77%
YoY %	4.55%	-42.11%	-32.74%	37.80%	-20.39%	-8.04%	-	-
Horiz. %	41.07%	39.29%	67.86%	100.89%	73.21%	91.96%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
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%
YoY %	10.00%	-16.67%	-18.64%	3.51%	-9.52%	3.28%	-	-
Horiz. %	72.13%	65.57%	78.69%	96.72%	93.44%	103.28%	100.00%	-
P/EPS	-9.34	52.53	48.76	15.38	18.82	13.90	20.60	-
YoY %	-117.78%	7.73%	217.04%	-18.28%	35.40%	-32.52%	-	-
Horiz. %	-45.34%	255.00%	236.70%	74.66%	91.36%	67.48%	100.00%	-
EY	-10.70	1.90	2.05	6.50	5.31	7.19	4.86	-
YoY %	-663.16%	-7.32%	-68.46%	22.41%	-26.15%	47.94%	-	-
Horiz. %	-220.16%	39.09%	42.18%	133.74%	109.26%	147.94%	100.00%	-
DY	3.33	6.67	4.97	3.24	2.25	1.67	3.03	1.58%
YoY %	-50.07%	34.21%	53.40%	44.00%	34.73%	-44.88%	-	-
Horiz. %	109.90%	220.13%	164.03%	106.93%	74.26%	55.12%	100.00%	-
P/NAPS	0.51	0.49	0.74	1.08	0.77	1.05	1.21	-13.40%
YoY %	4.08%	-33.78%	-31.48%	40.26%	-26.67%	-13.22%	-	-
Horiz. %	42.15%	40.50%	61.16%	89.26%	63.64%	86.78%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos