[WMG] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -50.36%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 128,752 117,081 114,717 137,552 150,416 162,150 161,191 -13.87%
PBT 482 -4,639 1,543 15,518 30,783 36,370 32,774 -93.95%
Tax 547 1,325 -404 -4,427 -8,438 -10,332 -9,680 -
NP 1,029 -3,314 1,139 11,091 22,345 26,038 23,094 -87.36%
-
NP to SH 1,029 -3,314 1,139 11,091 22,345 26,038 23,094 -87.36%
-
Tax Rate -113.49% - 26.18% 28.53% 27.41% 28.41% 29.54% -
Total Cost 127,723 120,395 113,578 126,461 128,071 136,112 138,097 -5.05%
-
Net Worth 195,456 178,311 174,299 177,337 184,382 185,353 180,964 5.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 5,958 5,958 5,958 5,982 5,982 8,982 8,982 -23.88%
Div Payout % 579.10% 0.00% 523.18% 53.94% 26.77% 34.50% 38.89% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,456 178,311 174,299 177,337 184,382 185,353 180,964 5.25%
NOSH 149,203 151,111 148,974 150,285 148,695 149,478 149,557 -0.15%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.80% -2.83% 0.99% 8.06% 14.86% 16.06% 14.33% -
ROE 0.53% -1.86% 0.65% 6.25% 12.12% 14.05% 12.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.29 77.48 77.00 91.53 101.16 108.48 107.78 -13.74%
EPS 0.69 -2.19 0.76 7.38 15.03 17.42 15.44 -87.33%
DPS 4.00 4.00 4.00 4.00 4.00 6.00 6.00 -23.62%
NAPS 1.31 1.18 1.17 1.18 1.24 1.24 1.21 5.42%
Adjusted Per Share Value based on latest NOSH - 150,285
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.85 13.50 13.23 15.86 17.35 18.70 18.59 -13.87%
EPS 0.12 -0.38 0.13 1.28 2.58 3.00 2.66 -87.25%
DPS 0.69 0.69 0.69 0.69 0.69 1.04 1.04 -23.87%
NAPS 0.2254 0.2056 0.201 0.2045 0.2126 0.2138 0.2087 5.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.69 0.72 1.00 1.16 1.42 0.99 -
P/RPS 0.83 0.89 0.94 1.09 1.15 1.31 0.92 -6.61%
P/EPS 104.40 -31.46 94.17 13.55 7.72 8.15 6.41 539.27%
EY 0.96 -3.18 1.06 7.38 12.95 12.27 15.60 -84.33%
DY 5.56 5.80 5.56 4.00 3.45 4.23 6.06 -5.56%
P/NAPS 0.55 0.58 0.62 0.85 0.94 1.15 0.82 -23.32%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 27/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.60 0.69 0.73 0.80 0.99 1.12 0.98 -
P/RPS 0.70 0.89 0.95 0.87 0.98 1.03 0.91 -16.00%
P/EPS 87.00 -31.46 95.48 10.84 6.59 6.43 6.35 469.84%
EY 1.15 -3.18 1.05 9.22 15.18 15.55 15.76 -82.45%
DY 6.67 5.80 5.48 5.00 4.04 5.36 6.12 5.88%
P/NAPS 0.46 0.58 0.62 0.68 0.80 0.90 0.81 -31.35%

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