[WMG] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 82.07%
YoY- 1344.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 137,552 150,416 162,150 161,191 140,001 129,075 119,745 9.65%
PBT 15,518 30,783 36,370 32,774 19,723 7,202 1,318 415.22%
Tax -4,427 -8,438 -10,332 -9,680 -7,039 -4,019 -1,935 73.36%
NP 11,091 22,345 26,038 23,094 12,684 3,183 -617 -
-
NP to SH 11,091 22,345 26,038 23,094 12,684 3,183 -617 -
-
Tax Rate 28.53% 27.41% 28.41% 29.54% 35.69% 55.80% 146.81% -
Total Cost 126,461 128,071 136,112 138,097 127,317 125,892 120,362 3.34%
-
Net Worth 177,337 184,382 185,353 180,964 172,180 170,999 169,069 3.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,982 5,982 8,982 8,982 7,542 7,542 4,542 20.09%
Div Payout % 53.94% 26.77% 34.50% 38.89% 59.46% 236.95% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,337 184,382 185,353 180,964 172,180 170,999 169,069 3.22%
NOSH 150,285 148,695 149,478 149,557 149,722 149,999 152,314 -0.88%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.06% 14.86% 16.06% 14.33% 9.06% 2.47% -0.52% -
ROE 6.25% 12.12% 14.05% 12.76% 7.37% 1.86% -0.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 91.53 101.16 108.48 107.78 93.51 86.05 78.62 10.63%
EPS 7.38 15.03 17.42 15.44 8.47 2.12 -0.41 -
DPS 4.00 4.00 6.00 6.00 5.00 5.00 2.98 21.61%
NAPS 1.18 1.24 1.24 1.21 1.15 1.14 1.11 4.14%
Adjusted Per Share Value based on latest NOSH - 149,557
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.86 17.35 18.70 18.59 16.14 14.88 13.81 9.63%
EPS 1.28 2.58 3.00 2.66 1.46 0.37 -0.07 -
DPS 0.69 0.69 1.04 1.04 0.87 0.87 0.52 20.69%
NAPS 0.2045 0.2126 0.2138 0.2087 0.1986 0.1972 0.195 3.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.00 1.16 1.42 0.99 1.01 0.95 0.92 -
P/RPS 1.09 1.15 1.31 0.92 1.08 1.10 1.17 -4.59%
P/EPS 13.55 7.72 8.15 6.41 11.92 44.77 -227.11 -
EY 7.38 12.95 12.27 15.60 8.39 2.23 -0.44 -
DY 4.00 3.45 4.23 6.06 4.95 5.26 3.24 15.03%
P/NAPS 0.85 0.94 1.15 0.82 0.88 0.83 0.83 1.59%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 25/05/07 27/02/07 23/11/06 25/08/06 -
Price 0.80 0.99 1.12 0.98 1.04 1.04 0.93 -
P/RPS 0.87 0.98 1.03 0.91 1.11 1.21 1.18 -18.34%
P/EPS 10.84 6.59 6.43 6.35 12.28 49.01 -229.58 -
EY 9.22 15.18 15.55 15.76 8.15 2.04 -0.44 -
DY 5.00 4.04 5.36 6.12 4.81 4.81 3.21 34.26%
P/NAPS 0.68 0.80 0.90 0.81 0.90 0.91 0.84 -13.10%

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