[WMG] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -15.69%
YoY- 114.54%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 126,156 126,732 130,774 137,556 150,188 147,692 124,438 0.91%
PBT 8,604 15,948 17,751 22,334 27,316 27,608 10,265 -11.09%
Tax -412 -504 -558 -686 -824 -756 -935 -42.06%
NP 8,192 15,444 17,193 21,648 26,492 26,852 9,330 -8.29%
-
NP to SH 8,192 15,444 17,193 22,334 26,492 26,852 9,330 -8.29%
-
Tax Rate 4.79% 3.16% 3.14% 3.07% 3.02% 2.74% 9.11% -
Total Cost 117,964 111,288 113,581 115,908 123,696 120,840 115,108 1.64%
-
Net Worth 175,976 175,637 172,243 176,244 172,379 164,801 157,235 7.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 10,576 - - - 4,535 -
Div Payout % - - 61.52% - - - 48.61% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 175,976 175,637 172,243 176,244 172,379 164,801 157,235 7.78%
NOSH 151,703 151,411 151,090 155,968 151,210 151,193 151,188 0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.49% 12.19% 13.15% 15.74% 17.64% 18.18% 7.50% -
ROE 4.66% 8.79% 9.98% 12.67% 15.37% 16.29% 5.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 83.16 83.70 86.55 88.19 99.32 97.68 82.31 0.68%
EPS 5.40 10.20 11.38 14.32 17.52 17.76 6.17 -8.49%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 3.00 -
NAPS 1.16 1.16 1.14 1.13 1.14 1.09 1.04 7.54%
Adjusted Per Share Value based on latest NOSH - 156,262
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.55 14.61 15.08 15.86 17.32 17.03 14.35 0.92%
EPS 0.94 1.78 1.98 2.58 3.06 3.10 1.08 -8.83%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.52 -
NAPS 0.2029 0.2025 0.1986 0.2032 0.1988 0.19 0.1813 7.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.19 1.13 1.35 1.06 1.10 0.88 1.00 -
P/RPS 1.43 1.35 1.56 1.20 1.11 0.90 1.21 11.76%
P/EPS 22.04 11.08 11.86 7.40 6.28 4.95 16.20 22.75%
EY 4.54 9.03 8.43 13.51 15.93 20.18 6.17 -18.48%
DY 0.00 0.00 5.19 0.00 0.00 0.00 3.00 -
P/NAPS 1.03 0.97 1.18 0.94 0.96 0.81 0.96 4.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 25/08/05 25/05/05 24/02/05 29/11/04 27/08/04 27/05/04 -
Price 0.97 1.20 1.06 1.20 1.06 0.85 0.88 -
P/RPS 1.17 1.43 1.22 1.36 1.07 0.87 1.07 6.13%
P/EPS 17.96 11.76 9.32 8.38 6.05 4.79 14.26 16.60%
EY 5.57 8.50 10.74 11.93 16.53 20.89 7.01 -14.20%
DY 0.00 0.00 6.60 0.00 0.00 0.00 3.41 -
P/NAPS 0.84 1.03 0.93 1.06 0.93 0.78 0.85 -0.78%

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