[WMG] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 298.49%
YoY- 203.74%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 150,416 162,150 161,191 140,001 129,075 119,745 119,502 16.56%
PBT 30,783 36,370 32,774 19,723 7,202 1,318 2,691 406.93%
Tax -8,438 -10,332 -9,680 -7,039 -4,019 -1,935 -1,092 290.36%
NP 22,345 26,038 23,094 12,684 3,183 -617 1,599 479.23%
-
NP to SH 22,345 26,038 23,094 12,684 3,183 -617 1,599 479.23%
-
Tax Rate 27.41% 28.41% 29.54% 35.69% 55.80% 146.81% 40.58% -
Total Cost 128,071 136,112 138,097 127,317 125,892 120,362 117,903 5.66%
-
Net Worth 184,382 185,353 180,964 172,180 170,999 169,069 166,542 7.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,982 8,982 8,982 7,542 7,542 4,542 4,542 20.13%
Div Payout % 26.77% 34.50% 38.89% 59.46% 236.95% 0.00% 284.06% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 184,382 185,353 180,964 172,180 170,999 169,069 166,542 7.01%
NOSH 148,695 149,478 149,557 149,722 149,999 152,314 151,401 -1.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.86% 16.06% 14.33% 9.06% 2.47% -0.52% 1.34% -
ROE 12.12% 14.05% 12.76% 7.37% 1.86% -0.36% 0.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 101.16 108.48 107.78 93.51 86.05 78.62 78.93 17.97%
EPS 15.03 17.42 15.44 8.47 2.12 -0.41 1.06 484.88%
DPS 4.00 6.00 6.00 5.00 5.00 2.98 3.00 21.12%
NAPS 1.24 1.24 1.21 1.15 1.14 1.11 1.10 8.30%
Adjusted Per Share Value based on latest NOSH - 149,722
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.35 18.70 18.59 16.14 14.88 13.81 13.78 16.58%
EPS 2.58 3.00 2.66 1.46 0.37 -0.07 0.18 489.10%
DPS 0.69 1.04 1.04 0.87 0.87 0.52 0.52 20.73%
NAPS 0.2126 0.2138 0.2087 0.1986 0.1972 0.195 0.1921 6.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.42 0.99 1.01 0.95 0.92 0.95 -
P/RPS 1.15 1.31 0.92 1.08 1.10 1.17 1.20 -2.79%
P/EPS 7.72 8.15 6.41 11.92 44.77 -227.11 89.95 -80.51%
EY 12.95 12.27 15.60 8.39 2.23 -0.44 1.11 413.62%
DY 3.45 4.23 6.06 4.95 5.26 3.24 3.16 6.02%
P/NAPS 0.94 1.15 0.82 0.88 0.83 0.83 0.86 6.10%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 27/02/07 23/11/06 25/08/06 26/05/06 -
Price 0.99 1.12 0.98 1.04 1.04 0.93 0.94 -
P/RPS 0.98 1.03 0.91 1.11 1.21 1.18 1.19 -12.13%
P/EPS 6.59 6.43 6.35 12.28 49.01 -229.58 89.00 -82.33%
EY 15.18 15.55 15.76 8.15 2.04 -0.44 1.12 467.56%
DY 4.04 5.36 6.12 4.81 4.81 3.21 3.19 17.03%
P/NAPS 0.80 0.90 0.81 0.90 0.91 0.84 0.85 -3.95%

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