[WMG] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -370.55%
YoY- 39.12%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 166,904 182,202 125,375 123,728 127,976 105,145 90,826 49.86%
PBT 32,744 33,650 2,039 33 2,874 1,013 -705 -
Tax -10,213 -10,384 -2,175 -2,008 -2,144 -2,085 -1,953 200.37%
NP 22,531 23,266 -136 -1,975 730 -1,072 -2,658 -
-
NP to SH 22,531 23,266 -136 -1,975 730 -1,072 -2,658 -
-
Tax Rate 31.19% 30.86% 106.67% 6,084.85% 74.60% 205.82% - -
Total Cost 144,373 158,936 125,511 125,703 127,246 106,217 93,484 33.50%
-
Net Worth 408,979 372,874 329,516 329,516 329,516 329,516 168,942 80.00%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 408,979 372,874 329,516 329,516 329,516 329,516 168,942 80.00%
NOSH 1,858,999 867,149 867,149 867,149 867,149 867,149 867,149 66.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.50% 12.77% -0.11% -1.60% 0.57% -1.02% -2.93% -
ROE 5.51% 6.24% -0.04% -0.60% 0.22% -0.33% -1.57% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.98 21.01 14.46 14.27 14.76 12.13 20.43 -42.10%
EPS 1.21 2.68 -0.02 -0.23 0.08 -0.12 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.43 0.38 0.38 0.38 0.38 0.38 -30.46%
Adjusted Per Share Value based on latest NOSH - 867,149
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.98 9.80 6.74 6.66 6.88 5.66 4.89 49.79%
EPS 1.21 1.25 -0.01 -0.11 0.04 -0.06 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2006 0.1773 0.1773 0.1773 0.1773 0.0909 79.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.53 0.405 0.205 0.10 0.095 0.085 0.095 -
P/RPS 5.90 1.93 1.42 0.70 0.64 0.70 0.47 437.65%
P/EPS 43.73 15.09 -1,307.10 -43.91 112.85 -68.76 -15.89 -
EY 2.29 6.62 -0.08 -2.28 0.89 -1.45 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 0.94 0.54 0.26 0.25 0.22 0.25 351.08%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 28/05/24 29/02/24 21/11/23 25/08/23 23/05/23 -
Price 0.375 0.42 0.43 0.155 0.09 0.085 0.09 -
P/RPS 4.18 2.00 2.97 1.09 0.61 0.70 0.44 346.71%
P/EPS 30.94 15.65 -2,741.72 -68.05 106.91 -68.76 -15.05 -
EY 3.23 6.39 -0.04 -1.47 0.94 -1.45 -6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.98 1.13 0.41 0.24 0.22 0.24 267.51%

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