[WMG] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 3.48%
YoY- 225.21%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 130,234 103,052 127,492 143,490 151,822 140,996 114,717 8.81%
PBT 6,042 3,548 11,749 12,516 11,522 112 1,543 148.22%
Tax 402 -80 -1,506 -2,538 -1,880 432 -404 -
NP 6,444 3,468 10,243 9,977 9,642 544 1,139 217.17%
-
NP to SH 1,850 -1,164 9,866 9,977 9,642 544 1,139 38.13%
-
Tax Rate -6.65% 2.25% 12.82% 20.28% 16.32% -385.71% 26.18% -
Total Cost 123,790 99,584 117,249 133,513 142,180 140,452 113,578 5.90%
-
Net Worth 200,898 202,244 198,551 196,372 196,133 178,311 175,346 9.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 5,672 - - - 5,994 -
Div Payout % - - 57.50% - - - 526.32% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 200,898 202,244 198,551 196,372 196,133 178,311 175,346 9.48%
NOSH 144,531 145,499 141,822 148,767 149,720 151,111 149,868 -2.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.95% 3.37% 8.03% 6.95% 6.35% 0.39% 0.99% -
ROE 0.92% -0.58% 4.97% 5.08% 4.92% 0.31% 0.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.11 70.83 89.90 96.45 101.40 93.31 76.55 11.47%
EPS 1.28 -0.80 6.68 6.71 6.44 0.36 0.76 41.51%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.39 1.39 1.40 1.32 1.31 1.18 1.17 12.16%
Adjusted Per Share Value based on latest NOSH - 147,071
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.02 11.88 14.70 16.55 17.51 16.26 13.23 8.81%
EPS 0.21 -0.13 1.14 1.15 1.11 0.06 0.13 37.63%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.69 -
NAPS 0.2317 0.2332 0.229 0.2265 0.2262 0.2056 0.2022 9.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.81 0.66 0.63 0.72 0.69 0.72 -
P/RPS 0.91 1.14 0.73 0.65 0.71 0.74 0.94 -2.13%
P/EPS 64.06 -101.25 9.49 9.39 11.18 191.67 94.74 -22.94%
EY 1.56 -0.99 10.54 10.65 8.94 0.52 1.06 29.35%
DY 0.00 0.00 6.06 0.00 0.00 0.00 5.56 -
P/NAPS 0.59 0.58 0.47 0.48 0.55 0.58 0.62 -3.24%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.73 0.77 0.70 0.69 0.60 0.69 0.73 -
P/RPS 0.81 1.09 0.78 0.72 0.59 0.74 0.95 -10.07%
P/EPS 57.03 -96.25 10.06 10.29 9.32 191.67 96.05 -29.33%
EY 1.75 -1.04 9.94 9.72 10.73 0.52 1.04 41.42%
DY 0.00 0.00 5.71 0.00 0.00 0.00 5.48 -
P/NAPS 0.53 0.55 0.50 0.52 0.46 0.58 0.62 -9.91%

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