[WMG] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -1.34%
YoY- 52.38%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 126,732 130,774 137,556 150,188 147,692 124,438 128,493 -0.91%
PBT 15,948 17,751 22,334 27,316 27,608 10,265 11,952 21.22%
Tax -504 -558 -686 -824 -756 -935 -1,541 -52.56%
NP 15,444 17,193 21,648 26,492 26,852 9,330 10,410 30.10%
-
NP to SH 15,444 17,193 22,334 26,492 26,852 9,330 10,410 30.10%
-
Tax Rate 3.16% 3.14% 3.07% 3.02% 2.74% 9.11% 12.89% -
Total Cost 111,288 113,581 115,908 123,696 120,840 115,108 118,082 -3.87%
-
Net Worth 175,637 172,243 176,244 172,379 164,801 157,235 155,555 8.43%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 10,576 - - - 4,535 - -
Div Payout % - 61.52% - - - 48.61% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 175,637 172,243 176,244 172,379 164,801 157,235 155,555 8.43%
NOSH 151,411 151,090 155,968 151,210 151,193 151,188 151,025 0.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.19% 13.15% 15.74% 17.64% 18.18% 7.50% 8.10% -
ROE 8.79% 9.98% 12.67% 15.37% 16.29% 5.93% 6.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 83.70 86.55 88.19 99.32 97.68 82.31 85.08 -1.08%
EPS 10.20 11.38 14.32 17.52 17.76 6.17 6.89 29.92%
DPS 0.00 7.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.16 1.14 1.13 1.14 1.09 1.04 1.03 8.25%
Adjusted Per Share Value based on latest NOSH - 151,180
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.82 7.03 7.40 8.08 7.94 6.69 6.91 -0.87%
EPS 0.83 0.92 1.20 1.43 1.44 0.50 0.56 30.02%
DPS 0.00 0.57 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.0945 0.0927 0.0948 0.0927 0.0887 0.0846 0.0837 8.43%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.13 1.35 1.06 1.10 0.88 1.00 0.92 -
P/RPS 1.35 1.56 1.20 1.11 0.90 1.21 1.08 16.05%
P/EPS 11.08 11.86 7.40 6.28 4.95 16.20 13.35 -11.69%
EY 9.03 8.43 13.51 15.93 20.18 6.17 7.49 13.28%
DY 0.00 5.19 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 0.97 1.18 0.94 0.96 0.81 0.96 0.89 5.91%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 24/02/05 29/11/04 27/08/04 27/05/04 26/02/04 -
Price 1.20 1.06 1.20 1.06 0.85 0.88 1.00 -
P/RPS 1.43 1.22 1.36 1.07 0.87 1.07 1.18 13.68%
P/EPS 11.76 9.32 8.38 6.05 4.79 14.26 14.51 -13.08%
EY 8.50 10.74 11.93 16.53 20.89 7.01 6.89 15.04%
DY 0.00 6.60 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 1.03 0.93 1.06 0.93 0.78 0.85 0.97 4.08%

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