[WMG] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 131.05%
YoY- -95.39%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 118,006 127,492 130,626 128,752 117,081 114,717 137,552 -9.72%
PBT 12,608 11,749 7,431 482 -4,639 1,543 15,518 -12.93%
Tax -1,628 -1,500 -1,110 547 1,325 -404 -4,427 -48.70%
NP 10,980 10,249 6,321 1,029 -3,314 1,139 11,091 -0.66%
-
NP to SH 9,445 9,872 6,321 1,029 -3,314 1,139 11,091 -10.16%
-
Tax Rate 12.91% 12.77% 14.94% -113.49% - 26.18% 28.53% -
Total Cost 107,026 117,243 124,305 127,723 120,395 113,578 126,461 -10.53%
-
Net Worth 202,244 119,328 194,134 195,456 178,311 174,299 177,337 9.16%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,773 4,773 5,958 5,958 5,958 5,958 5,982 -13.98%
Div Payout % 50.54% 48.35% 94.27% 579.10% 0.00% 523.18% 53.94% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 202,244 119,328 194,134 195,456 178,311 174,299 177,337 9.16%
NOSH 145,499 119,328 147,071 149,203 151,111 148,974 150,285 -2.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.30% 8.04% 4.84% 0.80% -2.83% 0.99% 8.06% -
ROE 4.67% 8.27% 3.26% 0.53% -1.86% 0.65% 6.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.10 106.84 88.82 86.29 77.48 77.00 91.53 -7.75%
EPS 6.49 8.27 4.30 0.69 -2.19 0.76 7.38 -8.21%
DPS 3.28 4.00 4.05 4.00 4.00 4.00 4.00 -12.40%
NAPS 1.39 1.00 1.32 1.31 1.18 1.17 1.18 11.54%
Adjusted Per Share Value based on latest NOSH - 149,203
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.35 6.86 7.03 6.93 6.30 6.17 7.40 -9.70%
EPS 0.51 0.53 0.34 0.06 -0.18 0.06 0.60 -10.27%
DPS 0.26 0.26 0.32 0.32 0.32 0.32 0.32 -12.93%
NAPS 0.1088 0.0642 0.1044 0.1051 0.0959 0.0938 0.0954 9.16%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.81 0.66 0.63 0.72 0.69 0.72 1.00 -
P/RPS 1.00 0.62 0.71 0.83 0.89 0.94 1.09 -5.58%
P/EPS 12.48 7.98 14.66 104.40 -31.46 94.17 13.55 -5.34%
EY 8.01 12.53 6.82 0.96 -3.18 1.06 7.38 5.61%
DY 4.05 6.06 6.43 5.56 5.80 5.56 4.00 0.83%
P/NAPS 0.58 0.66 0.48 0.55 0.58 0.62 0.85 -22.51%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 26/02/09 26/11/08 28/08/08 27/05/08 27/02/08 -
Price 0.77 0.70 0.69 0.60 0.69 0.73 0.80 -
P/RPS 0.95 0.66 0.78 0.70 0.89 0.95 0.87 6.04%
P/EPS 11.86 8.46 16.05 87.00 -31.46 95.48 10.84 6.18%
EY 8.43 11.82 6.23 1.15 -3.18 1.05 9.22 -5.80%
DY 4.26 5.71 5.87 6.67 5.80 5.48 5.00 -10.13%
P/NAPS 0.55 0.70 0.52 0.46 0.58 0.62 0.68 -13.20%

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