[WMG] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -4.33%
YoY- 385.0%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 130,258 122,191 116,698 118,006 127,492 130,626 128,752 0.77%
PBT 9,908 7,935 9,009 12,608 11,749 7,431 482 651.78%
Tax 426 715 -359 -1,628 -1,500 -1,110 547 -15.36%
NP 10,334 8,650 8,650 10,980 10,249 6,321 1,029 366.13%
-
NP to SH 4,511 5,224 5,976 9,445 9,872 6,321 1,029 168.09%
-
Tax Rate -4.30% -9.01% 3.98% 12.91% 12.77% 14.94% -113.49% -
Total Cost 119,924 113,541 108,048 107,026 117,243 124,305 127,723 -4.11%
-
Net Worth 200,905 199,616 198,851 202,244 119,328 194,134 195,456 1.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,740 4,773 4,773 4,773 4,773 5,958 5,958 -2.45%
Div Payout % 127.25% 91.37% 79.87% 50.54% 48.35% 94.27% 579.10% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 200,905 199,616 198,851 202,244 119,328 194,134 195,456 1.85%
NOSH 143,504 143,609 143,058 145,499 119,328 147,071 149,203 -2.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.93% 7.08% 7.41% 9.30% 8.04% 4.84% 0.80% -
ROE 2.25% 2.62% 3.01% 4.67% 8.27% 3.26% 0.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.77 85.09 81.57 81.10 106.84 88.82 86.29 3.43%
EPS 3.14 3.64 4.18 6.49 8.27 4.30 0.69 174.86%
DPS 4.00 3.32 3.34 3.28 4.00 4.05 4.00 0.00%
NAPS 1.40 1.39 1.39 1.39 1.00 1.32 1.31 4.53%
Adjusted Per Share Value based on latest NOSH - 145,499
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.02 14.09 13.46 13.61 14.70 15.06 14.85 0.76%
EPS 0.52 0.60 0.69 1.09 1.14 0.73 0.12 166.03%
DPS 0.66 0.55 0.55 0.55 0.55 0.69 0.69 -2.92%
NAPS 0.2317 0.2302 0.2293 0.2332 0.1376 0.2239 0.2254 1.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.78 0.70 0.82 0.81 0.66 0.63 0.72 -
P/RPS 0.86 0.82 1.01 1.00 0.62 0.71 0.83 2.39%
P/EPS 24.81 19.24 19.63 12.48 7.98 14.66 104.40 -61.66%
EY 4.03 5.20 5.09 8.01 12.53 6.82 0.96 160.45%
DY 5.13 4.75 4.07 4.05 6.06 6.43 5.56 -5.22%
P/NAPS 0.56 0.50 0.59 0.58 0.66 0.48 0.55 1.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.72 0.74 0.73 0.77 0.70 0.69 0.60 -
P/RPS 0.79 0.87 0.89 0.95 0.66 0.78 0.70 8.40%
P/EPS 22.90 20.34 17.48 11.86 8.46 16.05 87.00 -58.96%
EY 4.37 4.92 5.72 8.43 11.82 6.23 1.15 143.71%
DY 5.56 4.49 4.57 4.26 5.71 5.87 6.67 -11.43%
P/NAPS 0.51 0.53 0.53 0.55 0.70 0.52 0.46 7.12%

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