[WOODLAN] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.88%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 53,804 59,456 70,094 56,461 65,185 81,474 52,702 0.34%
PBT 198 1,092 3,179 2,447 3,602 5,448 4,680 -40.95%
Tax -211 -376 -1,035 -715 -1,301 -2,152 -180 2.68%
NP -13 716 2,144 1,732 2,301 3,296 4,500 -
-
NP to SH -13 716 2,144 1,732 2,301 3,296 4,500 -
-
Tax Rate 106.57% 34.43% 32.56% 29.22% 36.12% 39.50% 3.85% -
Total Cost 53,817 58,740 67,950 54,729 62,884 78,178 48,202 1.85%
-
Net Worth 44,664 46,964 47,803 41,399 41,199 40,199 37,527 2.94%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,457 1,469 1,327 719 717 1,439 719 12.48%
Div Payout % 0.00% 205.31% 61.91% 41.57% 31.19% 43.69% 16.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 44,664 46,964 47,803 41,399 41,199 40,199 37,527 2.94%
NOSH 39,929 40,606 39,836 20,000 19,999 20,000 19,545 12.63%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -0.02% 1.20% 3.06% 3.07% 3.53% 4.05% 8.54% -
ROE -0.03% 1.52% 4.49% 4.18% 5.58% 8.20% 11.99% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 134.75 146.42 175.96 282.31 325.93 407.37 269.64 -10.91%
EPS -0.03 1.76 5.38 8.66 11.51 16.48 23.02 -
DPS 3.65 3.62 3.33 3.60 3.60 7.20 3.68 -0.13%
NAPS 1.1186 1.1566 1.20 2.07 2.06 2.01 1.92 -8.60%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 134.50 148.63 175.23 141.15 162.95 203.67 131.75 0.34%
EPS -0.03 1.79 5.36 4.33 5.75 8.24 11.25 -
DPS 3.64 3.67 3.32 1.80 1.79 3.60 1.80 12.44%
NAPS 1.1166 1.1741 1.195 1.0349 1.0299 1.0049 0.9381 2.94%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.51 0.56 0.99 1.06 2.14 1.97 4.00 -
P/RPS 0.38 0.38 0.56 0.38 0.66 0.48 1.48 -20.26%
P/EPS -1,566.45 31.76 18.39 12.24 18.60 11.95 17.37 -
EY -0.06 3.15 5.44 8.17 5.38 8.37 5.76 -
DY 7.16 6.46 3.37 3.40 1.68 3.65 0.92 40.75%
P/NAPS 0.46 0.48 0.83 0.51 1.04 0.98 2.08 -22.22%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 25/05/05 26/05/04 29/05/03 29/05/02 17/05/01 - -
Price 0.49 0.51 0.88 1.00 2.24 2.09 0.00 -
P/RPS 0.36 0.35 0.50 0.35 0.69 0.51 0.00 -
P/EPS -1,505.02 28.92 16.35 11.55 19.47 12.68 0.00 -
EY -0.07 3.46 6.12 8.66 5.14 7.89 0.00 -
DY 7.45 7.10 3.79 3.60 1.61 3.44 0.00 -
P/NAPS 0.44 0.44 0.73 0.48 1.09 1.04 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