[WOODLAN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[WOODLAN] WOODLANDOR HOLDINGS BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 78.73%
YoY- -35.92%
Quarter Report
Latest QR
Upcoming QR
WOODLAN's Result
WOODLAN's Financial Summary
View:
Show?
TTM Result
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,940 22,639 25,827 25,576 31,960 30,432 28,813 -7.84%
PBT 313 171 2,544 1,807 2,899 1,391 36 39.44%
Tax -793 -638 -1,031 -824 -1,365 -953 -598 4.43%
NP -480 -467 1,513 983 1,534 438 -562 -2.39%
-
NP to SH -480 -467 1,513 983 1,534 438 -562 -2.39%
-
Tax Rate 253.35% 373.10% 40.53% 45.60% 47.09% 68.51% 1,661.11% -
Total Cost 17,420 23,106 24,314 24,593 30,426 29,994 29,375 -7.71%
-
Net Worth 42,802 42,801 43,201 41,546 40,801 39,200 38,800 1.52%
Dividend
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 42,802 42,801 43,201 41,546 40,801 39,200 38,800 1.52%
NOSH 40,002 40,001 40,001 40,001 40,001 40,001 40,001 0.00%
Ratio Analysis
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.83% -2.06% 5.86% 3.84% 4.80% 1.44% -1.95% -
ROE -1.12% -1.09% 3.50% 2.37% 3.76% 1.12% -1.45% -
Per Share
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 42.35 56.60 64.57 64.02 79.90 76.08 72.03 -7.84%
EPS -1.20 -1.17 3.78 2.46 3.83 1.10 -1.40 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.08 1.04 1.02 0.98 0.97 1.51%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 39.09 52.24 59.60 59.02 73.75 70.23 66.49 -7.84%
EPS -1.11 -1.08 3.49 2.27 3.54 1.01 -1.30 -2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9877 0.9877 0.9969 0.9588 0.9416 0.9046 0.8954 1.51%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.615 0.565 0.685 0.50 0.525 0.46 0.29 -
P/RPS 1.45 1.00 1.06 0.78 0.66 0.60 0.40 21.89%
P/EPS -51.25 -48.40 18.11 20.32 13.69 42.01 -20.64 15.00%
EY -1.95 -2.07 5.52 4.92 7.30 2.38 -4.84 -13.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.63 0.48 0.51 0.47 0.30 10.37%
Price Multiplier on Announcement Date
30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 30/05/18 23/05/17 18/05/16 29/05/15 12/05/14 23/05/13 -
Price 0.62 0.58 0.675 0.415 0.525 0.53 0.335 -
P/RPS 1.46 1.02 1.05 0.65 0.66 0.70 0.47 19.03%
P/EPS -51.67 -49.68 17.85 16.87 13.69 48.40 -23.84 12.62%
EY -1.94 -2.01 5.60 5.93 7.30 2.07 -4.19 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.63 0.40 0.51 0.54 0.35 8.07%

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