[WMG] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -33.0%
YoY- 180.79%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 125,845 119,631 124,438 128,593 138,186 142,918 129,317 -1.79%
PBT 14,216 9,914 10,265 14,034 20,424 22,105 14,432 -0.99%
Tax -336 -433 -936 -1,301 -1,204 -1,602 -1,290 -59.11%
NP 13,880 9,481 9,329 12,733 19,220 20,503 13,142 3.69%
-
NP to SH 14,024 9,625 9,473 12,877 19,220 20,503 13,142 4.41%
-
Tax Rate 2.36% 4.37% 9.12% 9.27% 5.90% 7.25% 8.94% -
Total Cost 111,965 110,150 115,109 115,860 118,966 122,415 116,175 -2.42%
-
Net Worth 172,345 164,801 150,410 154,849 161,790 158,733 151,134 9.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,512 4,512 4,512 4,534 4,534 4,534 4,534 -0.32%
Div Payout % 32.18% 46.88% 47.63% 35.21% 23.59% 22.11% 34.50% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 172,345 164,801 150,410 154,849 161,790 158,733 151,134 9.12%
NOSH 151,180 151,193 150,410 150,338 151,205 151,175 151,134 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.03% 7.93% 7.50% 9.90% 13.91% 14.35% 10.16% -
ROE 8.14% 5.84% 6.30% 8.32% 11.88% 12.92% 8.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 83.24 79.12 82.73 85.54 91.39 94.54 85.56 -1.81%
EPS 9.28 6.37 6.30 8.57 12.71 13.56 8.70 4.38%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.14 1.09 1.00 1.03 1.07 1.05 1.00 9.10%
Adjusted Per Share Value based on latest NOSH - 150,338
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.51 13.80 14.35 14.83 15.94 16.48 14.91 -1.79%
EPS 1.62 1.11 1.09 1.48 2.22 2.36 1.52 4.32%
DPS 0.52 0.52 0.52 0.52 0.52 0.52 0.52 0.00%
NAPS 0.1987 0.19 0.1735 0.1786 0.1866 0.1831 0.1743 9.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 0.88 1.00 0.92 0.92 0.72 0.58 -
P/RPS 1.32 1.11 1.21 1.08 1.01 0.76 0.68 55.42%
P/EPS 11.86 13.82 15.88 10.74 7.24 5.31 6.67 46.61%
EY 8.43 7.23 6.30 9.31 13.82 18.84 14.99 -31.79%
DY 2.73 3.41 3.00 3.26 3.26 4.17 5.17 -34.59%
P/NAPS 0.96 0.81 1.00 0.89 0.86 0.69 0.58 39.79%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 27/05/04 26/02/04 28/11/03 22/08/03 28/05/03 -
Price 1.06 0.85 0.88 1.00 0.92 0.95 0.58 -
P/RPS 1.27 1.07 1.06 1.17 1.01 1.00 0.68 51.48%
P/EPS 11.43 13.35 13.97 11.68 7.24 7.00 6.67 43.06%
EY 8.75 7.49 7.16 8.57 13.82 14.28 14.99 -30.08%
DY 2.83 3.53 3.41 3.00 3.26 3.16 5.17 -33.01%
P/NAPS 0.93 0.78 0.88 0.97 0.86 0.90 0.58 36.87%

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