[WMG] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -40.12%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 153,797 126,465 137,556 128,493 129,457 82,941 92,748 8.79%
PBT 27,673 4,964 22,334 11,952 12,480 -11,937 -4,994 -
Tax -8,601 -672 -686 -1,541 -1,526 11,937 4,994 -
NP 19,072 4,292 21,648 10,410 10,953 0 0 -
-
NP to SH 19,072 4,292 22,334 10,410 10,953 -12,065 -5,413 -
-
Tax Rate 31.08% 13.54% 3.07% 12.89% 12.23% - - -
Total Cost 134,725 122,173 115,908 118,082 118,504 82,941 92,748 6.41%
-
Net Worth 172,608 168,541 176,244 155,555 146,480 148,047 163,611 0.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,002 - - - - - - -
Div Payout % 20.99% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 172,608 168,541 176,244 155,555 146,480 148,047 163,611 0.89%
NOSH 150,094 151,839 155,968 151,025 151,011 151,068 151,492 -0.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.40% 3.39% 15.74% 8.10% 8.46% 0.00% 0.00% -
ROE 11.05% 2.55% 12.67% 6.69% 7.48% -8.15% -3.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 102.47 83.29 88.19 85.08 85.73 54.90 61.22 8.95%
EPS 12.71 2.83 14.32 6.89 7.25 -7.99 -3.57 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.13 1.03 0.97 0.98 1.08 1.05%
Adjusted Per Share Value based on latest NOSH - 150,338
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.74 14.58 15.86 14.82 14.93 9.56 10.70 8.78%
EPS 2.20 0.49 2.58 1.20 1.26 -1.39 -0.62 -
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1944 0.2032 0.1794 0.1689 0.1707 0.1887 0.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.01 0.92 1.06 0.92 0.61 0.98 0.95 -
P/RPS 0.99 1.10 1.20 1.08 0.71 1.78 1.55 -7.19%
P/EPS 7.95 32.55 7.40 13.35 8.41 -12.27 -26.59 -
EY 12.58 3.07 13.51 7.49 11.89 -8.15 -3.76 -
DY 2.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.94 0.89 0.63 1.00 0.88 0.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 26/02/04 26/02/03 27/02/02 27/02/01 -
Price 1.04 0.95 1.20 1.00 0.56 0.88 0.86 -
P/RPS 1.01 1.14 1.36 1.18 0.65 1.60 1.40 -5.29%
P/EPS 8.18 33.61 8.38 14.51 7.72 -11.02 -24.07 -
EY 12.22 2.98 11.93 6.89 12.95 -9.08 -4.16 -
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 1.06 0.97 0.58 0.90 0.80 1.98%

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