[WMG] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -12.58%
YoY- -17.35%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 137,888 141,818 130,258 122,191 116,698 118,006 127,492 5.35%
PBT 3,894 10,989 9,908 7,935 9,009 12,608 11,749 -52.07%
Tax 145 397 426 715 -359 -1,628 -1,500 -
NP 4,039 11,386 10,334 8,650 8,650 10,980 10,249 -46.21%
-
NP to SH -3,510 5,311 4,511 5,224 5,976 9,445 9,872 -
-
Tax Rate -3.72% -3.61% -4.30% -9.01% 3.98% 12.91% 12.77% -
Total Cost 133,849 130,432 119,924 113,541 108,048 107,026 117,243 9.22%
-
Net Worth 192,962 199,358 200,905 199,616 198,851 202,244 119,328 37.72%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,740 5,740 5,740 4,773 4,773 4,773 4,773 13.07%
Div Payout % 0.00% 108.08% 127.25% 91.37% 79.87% 50.54% 48.35% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 192,962 199,358 200,905 199,616 198,851 202,244 119,328 37.72%
NOSH 141,884 141,388 143,504 143,609 143,058 145,499 119,328 12.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.93% 8.03% 7.93% 7.08% 7.41% 9.30% 8.04% -
ROE -1.82% 2.66% 2.25% 2.62% 3.01% 4.67% 8.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.18 100.30 90.77 85.09 81.57 81.10 106.84 -6.11%
EPS -2.47 3.76 3.14 3.64 4.18 6.49 8.27 -
DPS 4.00 4.00 4.00 3.32 3.34 3.28 4.00 0.00%
NAPS 1.36 1.41 1.40 1.39 1.39 1.39 1.00 22.72%
Adjusted Per Share Value based on latest NOSH - 143,609
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.90 16.35 15.02 14.09 13.46 13.61 14.70 5.36%
EPS -0.40 0.61 0.52 0.60 0.69 1.09 1.14 -
DPS 0.66 0.66 0.66 0.55 0.55 0.55 0.55 12.91%
NAPS 0.2225 0.2299 0.2317 0.2302 0.2293 0.2332 0.1376 37.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.73 0.78 0.70 0.82 0.81 0.66 -
P/RPS 0.83 0.73 0.86 0.82 1.01 1.00 0.62 21.44%
P/EPS -32.74 19.43 24.81 19.24 19.63 12.48 7.98 -
EY -3.05 5.15 4.03 5.20 5.09 8.01 12.53 -
DY 4.94 5.48 5.13 4.75 4.07 4.05 6.06 -12.72%
P/NAPS 0.60 0.52 0.56 0.50 0.59 0.58 0.66 -6.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 25/02/10 25/11/09 28/08/09 27/05/09 -
Price 0.76 0.77 0.72 0.74 0.73 0.77 0.70 -
P/RPS 0.78 0.77 0.79 0.87 0.89 0.95 0.66 11.76%
P/EPS -30.72 20.50 22.90 20.34 17.48 11.86 8.46 -
EY -3.26 4.88 4.37 4.92 5.72 8.43 11.82 -
DY 5.26 5.19 5.56 4.49 4.57 4.26 5.71 -5.32%
P/NAPS 0.56 0.55 0.51 0.53 0.53 0.55 0.70 -13.81%

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