[WOODLAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 256.52%
YoY- 133.27%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 26,248 25,988 31,159 31,773 27,178 29,048 33,832 -4.13%
PBT 3,273 1,294 2,734 1,266 -521 2,816 772 27.19%
Tax -1,202 -744 -1,314 -938 -465 -443 -416 19.32%
NP 2,071 550 1,420 328 -986 2,373 356 34.07%
-
NP to SH 2,071 550 1,420 328 -986 2,373 356 34.07%
-
Tax Rate 36.72% 57.50% 48.06% 74.09% - 15.73% 53.89% -
Total Cost 24,177 25,438 29,739 31,445 28,164 26,675 33,476 -5.27%
-
Net Worth 43,201 40,000 40,401 39,200 38,752 39,626 36,214 2.98%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 43,201 40,000 40,401 39,200 38,752 39,626 36,214 2.98%
NOSH 40,001 40,001 40,001 40,001 40,001 40,001 40,238 -0.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.89% 2.12% 4.56% 1.03% -3.63% 8.17% 1.05% -
ROE 4.79% 1.38% 3.51% 0.84% -2.54% 5.99% 0.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.62 64.97 77.90 79.43 68.03 72.57 84.08 -4.04%
EPS 5.18 1.38 3.55 0.82 -2.47 5.93 0.88 34.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.00 1.01 0.98 0.97 0.99 0.90 3.08%
Adjusted Per Share Value based on latest NOSH - 40,001
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 60.57 59.97 71.91 73.32 62.72 67.03 78.07 -4.13%
EPS 4.78 1.27 3.28 0.76 -2.28 5.48 0.82 34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9969 0.9231 0.9323 0.9046 0.8943 0.9144 0.8357 2.98%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.585 0.49 0.52 0.435 0.28 0.36 0.28 -
P/RPS 0.89 0.75 0.67 0.55 0.41 0.50 0.33 17.96%
P/EPS 11.30 35.64 14.65 53.05 -11.35 6.07 31.65 -15.75%
EY 8.85 2.81 6.83 1.89 -8.81 16.47 3.16 18.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.51 0.44 0.29 0.36 0.31 9.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.575 0.45 0.535 0.47 0.28 0.46 0.29 -
P/RPS 0.88 0.69 0.69 0.59 0.41 0.63 0.34 17.15%
P/EPS 11.11 32.73 15.07 57.32 -11.35 7.76 32.78 -16.48%
EY 9.00 3.06 6.64 1.74 -8.81 12.89 3.05 19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.53 0.48 0.29 0.46 0.32 8.76%

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