[WMG] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -6.26%
YoY- 681.9%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 119,631 124,438 128,593 138,186 142,918 129,317 121,568 -1.06%
PBT 9,914 10,265 14,034 20,424 22,105 14,432 5,856 42.09%
Tax -433 -936 -1,301 -1,204 -1,602 -1,290 -1,270 -51.22%
NP 9,481 9,329 12,733 19,220 20,503 13,142 4,586 62.35%
-
NP to SH 9,625 9,473 12,877 19,220 20,503 13,142 4,586 63.99%
-
Tax Rate 4.37% 9.12% 9.27% 5.90% 7.25% 8.94% 21.69% -
Total Cost 110,150 115,109 115,860 118,966 122,415 116,175 116,982 -3.93%
-
Net Worth 164,801 150,410 154,849 161,790 158,733 151,134 146,415 8.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,512 4,512 4,534 4,534 4,534 4,534 3,024 30.60%
Div Payout % 46.88% 47.63% 35.21% 23.59% 22.11% 34.50% 65.94% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 164,801 150,410 154,849 161,790 158,733 151,134 146,415 8.21%
NOSH 151,193 150,410 150,338 151,205 151,175 151,134 150,943 0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.93% 7.50% 9.90% 13.91% 14.35% 10.16% 3.77% -
ROE 5.84% 6.30% 8.32% 11.88% 12.92% 8.70% 3.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.12 82.73 85.54 91.39 94.54 85.56 80.54 -1.17%
EPS 6.37 6.30 8.57 12.71 13.56 8.70 3.04 63.82%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 2.00 31.06%
NAPS 1.09 1.00 1.03 1.07 1.05 1.00 0.97 8.09%
Adjusted Per Share Value based on latest NOSH - 151,205
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.44 6.69 6.92 7.43 7.69 6.96 6.54 -1.02%
EPS 0.52 0.51 0.69 1.03 1.10 0.71 0.25 63.01%
DPS 0.24 0.24 0.24 0.24 0.24 0.24 0.16 31.06%
NAPS 0.0887 0.0809 0.0833 0.087 0.0854 0.0813 0.0788 8.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.88 1.00 0.92 0.92 0.72 0.58 0.61 -
P/RPS 1.11 1.21 1.08 1.01 0.76 0.68 0.76 28.75%
P/EPS 13.82 15.88 10.74 7.24 5.31 6.67 20.08 -22.06%
EY 7.23 6.30 9.31 13.82 18.84 14.99 4.98 28.24%
DY 3.41 3.00 3.26 3.26 4.17 5.17 3.28 2.62%
P/NAPS 0.81 1.00 0.89 0.86 0.69 0.58 0.63 18.25%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 22/08/03 28/05/03 26/02/03 -
Price 0.85 0.88 1.00 0.92 0.95 0.58 0.56 -
P/RPS 1.07 1.06 1.17 1.01 1.00 0.68 0.70 32.73%
P/EPS 13.35 13.97 11.68 7.24 7.00 6.67 18.43 -19.35%
EY 7.49 7.16 8.57 13.82 14.28 14.99 5.43 23.93%
DY 3.53 3.41 3.00 3.26 3.16 5.17 3.57 -0.74%
P/NAPS 0.78 0.88 0.97 0.86 0.90 0.58 0.58 21.85%

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