[WMG] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 72.64%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 131,540 161,191 153,797 145,302 127,704 119,389 126,465 2.66%
PBT 24,840 32,774 27,673 17,626 10,456 2,477 4,964 193.42%
Tax -6,484 -9,680 -8,601 -6,266 -3,876 -878 -672 355.11%
NP 18,356 23,094 19,072 11,360 6,580 1,599 4,292 164.18%
-
NP to SH 18,356 23,094 19,072 11,360 6,580 1,599 4,292 164.18%
-
Tax Rate 26.10% 29.54% 31.08% 35.55% 37.07% 35.45% 13.54% -
Total Cost 113,184 138,097 134,725 133,942 121,124 117,790 122,173 -4.98%
-
Net Worth 185,353 181,484 172,608 171,301 169,069 167,514 168,541 6.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 8,999 4,002 6,010 - 4,568 - -
Div Payout % - 38.97% 20.99% 52.91% - 285.71% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 185,353 181,484 172,608 171,301 169,069 167,514 168,541 6.56%
NOSH 149,478 149,987 150,094 150,264 152,314 152,285 151,839 -1.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.95% 14.33% 12.40% 7.82% 5.15% 1.34% 3.39% -
ROE 9.90% 12.73% 11.05% 6.63% 3.89% 0.95% 2.55% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.00 107.47 102.47 96.70 83.84 78.40 83.29 3.74%
EPS 12.28 15.40 12.71 7.56 4.32 1.05 2.83 166.75%
DPS 0.00 6.00 2.67 4.00 0.00 3.00 0.00 -
NAPS 1.24 1.21 1.15 1.14 1.11 1.10 1.11 7.68%
Adjusted Per Share Value based on latest NOSH - 149,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.08 8.67 8.27 7.82 6.87 6.42 6.80 2.73%
EPS 0.99 1.24 1.03 0.61 0.35 0.09 0.23 165.31%
DPS 0.00 0.48 0.22 0.32 0.00 0.25 0.00 -
NAPS 0.0997 0.0976 0.0929 0.0921 0.0909 0.0901 0.0907 6.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.42 0.99 1.01 0.95 0.92 0.95 0.92 -
P/RPS 1.61 0.92 0.99 0.98 1.10 1.21 1.10 29.00%
P/EPS 11.56 6.43 7.95 12.57 21.30 90.48 32.55 -49.94%
EY 8.65 15.55 12.58 7.96 4.70 1.11 3.07 99.86%
DY 0.00 6.06 2.64 4.21 0.00 3.16 0.00 -
P/NAPS 1.15 0.82 0.88 0.83 0.83 0.86 0.83 24.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 23/11/06 25/08/06 26/05/06 24/02/06 -
Price 1.12 0.98 1.04 1.04 0.93 0.94 0.95 -
P/RPS 1.27 0.91 1.01 1.08 1.11 1.20 1.14 7.48%
P/EPS 9.12 6.36 8.18 13.76 21.53 89.52 33.61 -58.18%
EY 10.96 15.71 12.22 7.27 4.65 1.12 2.98 138.83%
DY 0.00 6.12 2.56 3.85 0.00 3.19 0.00 -
P/NAPS 0.90 0.81 0.90 0.91 0.84 0.85 0.86 3.08%

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