[WMG] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -28.05%
YoY- 2.32%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 130,774 103,167 75,094 36,923 124,438 96,370 73,687 46.53%
PBT 17,751 16,751 13,658 6,902 10,265 8,964 9,706 49.49%
Tax -558 -515 -412 -189 -935 -1,156 -1,013 -32.77%
NP 17,193 16,236 13,246 6,713 9,330 7,808 8,693 57.49%
-
NP to SH 17,193 16,751 13,246 6,713 9,330 7,808 8,693 57.49%
-
Tax Rate 3.14% 3.07% 3.02% 2.74% 9.11% 12.90% 10.44% -
Total Cost 113,581 86,931 61,848 30,210 115,108 88,562 64,994 45.03%
-
Net Worth 172,243 176,244 172,379 164,801 157,235 155,555 161,765 4.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 10,576 - - - 4,535 - - -
Div Payout % 61.52% - - - 48.61% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 172,243 176,244 172,379 164,801 157,235 155,555 161,765 4.26%
NOSH 151,090 155,968 151,210 151,193 151,188 151,025 151,182 -0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.15% 15.74% 17.64% 18.18% 7.50% 8.10% 11.80% -
ROE 9.98% 9.50% 7.68% 4.07% 5.93% 5.02% 5.37% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 86.55 66.15 49.66 24.42 82.31 63.81 48.74 46.58%
EPS 11.38 10.74 8.76 4.44 6.17 5.17 5.75 57.56%
DPS 7.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.14 1.13 1.14 1.09 1.04 1.03 1.07 4.31%
Adjusted Per Share Value based on latest NOSH - 151,193
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.08 11.90 8.66 4.26 14.35 11.11 8.50 46.49%
EPS 1.98 1.93 1.53 0.77 1.08 0.90 1.00 57.61%
DPS 1.22 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.1986 0.2032 0.1988 0.19 0.1813 0.1794 0.1865 4.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.35 1.06 1.10 0.88 1.00 0.92 0.92 -
P/RPS 1.56 1.60 2.21 3.60 1.21 1.44 1.89 -11.99%
P/EPS 11.86 9.87 12.56 19.82 16.20 17.79 16.00 -18.08%
EY 8.43 10.13 7.96 5.05 6.17 5.62 6.25 22.05%
DY 5.19 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.18 0.94 0.96 0.81 0.96 0.89 0.86 23.45%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 29/11/04 27/08/04 27/05/04 26/02/04 28/11/03 -
Price 1.06 1.20 1.06 0.85 0.88 1.00 0.92 -
P/RPS 1.22 1.81 2.13 3.48 1.07 1.57 1.89 -25.28%
P/EPS 9.32 11.17 12.10 19.14 14.26 19.34 16.00 -30.22%
EY 10.74 8.95 8.26 5.22 7.01 5.17 6.25 43.41%
DY 6.60 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 0.93 1.06 0.93 0.78 0.85 0.97 0.86 5.35%

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