[WOODLAN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 43.0%
YoY- -128.62%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,576 31,960 30,432 28,813 28,010 33,064 33,592 -4.43%
PBT 1,807 2,899 1,391 36 2,414 1,040 1,002 10.31%
Tax -824 -1,365 -953 -598 -450 -432 -456 10.35%
NP 983 1,534 438 -562 1,964 608 546 10.28%
-
NP to SH 983 1,534 438 -562 1,964 608 546 10.28%
-
Tax Rate 45.60% 47.09% 68.51% 1,661.11% 18.64% 41.54% 45.51% -
Total Cost 24,593 30,426 29,994 29,375 26,046 32,456 33,046 -4.80%
-
Net Worth 41,546 40,801 39,200 38,800 39,600 36,062 35,847 2.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 41,546 40,801 39,200 38,800 39,600 36,062 35,847 2.48%
NOSH 40,001 40,001 40,001 40,001 40,001 39,629 40,277 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.84% 4.80% 1.44% -1.95% 7.01% 1.84% 1.63% -
ROE 2.37% 3.76% 1.12% -1.45% 4.96% 1.69% 1.52% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 64.02 79.90 76.08 72.03 70.02 83.43 83.40 -4.30%
EPS 2.46 3.83 1.10 -1.40 4.91 1.53 1.36 10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 0.98 0.97 0.99 0.91 0.89 2.62%
Adjusted Per Share Value based on latest NOSH - 40,001
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 63.94 79.90 76.08 72.03 70.02 82.66 83.98 -4.43%
EPS 2.46 3.83 1.09 -1.40 4.91 1.52 1.36 10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0386 1.02 0.98 0.97 0.99 0.9015 0.8961 2.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.50 0.525 0.46 0.29 0.42 0.36 0.55 -
P/RPS 0.78 0.66 0.60 0.40 0.60 0.43 0.66 2.82%
P/EPS 20.32 13.69 42.01 -20.64 8.55 23.46 40.57 -10.87%
EY 4.92 7.30 2.38 -4.84 11.69 4.26 2.46 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.47 0.30 0.42 0.40 0.62 -4.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 29/05/15 12/05/14 23/05/13 25/05/12 26/05/11 27/05/10 -
Price 0.415 0.525 0.53 0.335 0.33 0.62 0.35 -
P/RPS 0.65 0.66 0.70 0.47 0.47 0.74 0.42 7.54%
P/EPS 16.87 13.69 48.40 -23.84 6.72 40.41 25.82 -6.84%
EY 5.93 7.30 2.07 -4.19 14.88 2.47 3.87 7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.54 0.35 0.33 0.68 0.39 0.42%

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