[WMG] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -138.59%
YoY- -104.3%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 161,191 140,001 129,075 119,745 119,502 122,456 118,758 22.61%
PBT 32,774 19,723 7,202 1,318 2,691 4,723 8,396 148.12%
Tax -9,680 -7,039 -4,019 -1,935 -1,092 -547 -352 812.91%
NP 23,094 12,684 3,183 -617 1,599 4,176 8,044 102.12%
-
NP to SH 23,094 12,684 3,183 -617 1,599 4,176 8,044 102.12%
-
Tax Rate 29.54% 35.69% 55.80% 146.81% 40.58% 11.58% 4.19% -
Total Cost 138,097 127,317 125,892 120,362 117,903 118,280 110,714 15.89%
-
Net Worth 180,964 172,180 170,999 169,069 166,542 167,839 170,374 4.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 8,982 7,542 7,542 4,542 4,542 10,646 10,646 -10.72%
Div Payout % 38.89% 59.46% 236.95% 0.00% 284.06% 254.95% 132.36% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 180,964 172,180 170,999 169,069 166,542 167,839 170,374 4.10%
NOSH 149,557 149,722 149,999 152,314 151,401 151,206 146,875 1.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.33% 9.06% 2.47% -0.52% 1.34% 3.41% 6.77% -
ROE 12.76% 7.37% 1.86% -0.36% 0.96% 2.49% 4.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 107.78 93.51 86.05 78.62 78.93 80.99 80.86 21.13%
EPS 15.44 8.47 2.12 -0.41 1.06 2.76 5.48 99.61%
DPS 6.00 5.00 5.00 2.98 3.00 7.04 7.25 -11.86%
NAPS 1.21 1.15 1.14 1.11 1.10 1.11 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 152,314
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.59 16.14 14.88 13.81 13.78 14.12 13.70 22.58%
EPS 2.66 1.46 0.37 -0.07 0.18 0.48 0.93 101.62%
DPS 1.04 0.87 0.87 0.52 0.52 1.23 1.23 -10.59%
NAPS 0.2087 0.1986 0.1972 0.195 0.1921 0.1936 0.1965 4.10%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.99 1.01 0.95 0.92 0.95 0.92 1.19 -
P/RPS 0.92 1.08 1.10 1.17 1.20 1.14 1.47 -26.85%
P/EPS 6.41 11.92 44.77 -227.11 89.95 33.31 21.73 -55.71%
EY 15.60 8.39 2.23 -0.44 1.11 3.00 4.60 125.89%
DY 6.06 4.95 5.26 3.24 3.16 7.65 6.09 -0.32%
P/NAPS 0.82 0.88 0.83 0.83 0.86 0.83 1.03 -14.11%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 23/11/06 25/08/06 26/05/06 24/02/06 25/11/05 -
Price 0.98 1.04 1.04 0.93 0.94 0.95 0.97 -
P/RPS 0.91 1.11 1.21 1.18 1.19 1.17 1.20 -16.85%
P/EPS 6.35 12.28 49.01 -229.58 89.00 34.40 17.71 -49.56%
EY 15.76 8.15 2.04 -0.44 1.12 2.91 5.65 98.27%
DY 6.12 4.81 4.81 3.21 3.19 7.41 7.47 -12.45%
P/NAPS 0.81 0.90 0.91 0.84 0.85 0.86 0.84 -2.39%

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