[WMG] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 67.89%
YoY- 344.36%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 136,422 143,490 122,278 153,797 126,465 137,556 128,493 1.00%
PBT 7,430 12,516 4,665 27,673 4,964 22,334 11,952 -7.61%
Tax 414 -2,538 -1,597 -8,601 -672 -686 -1,541 -
NP 7,845 9,977 3,068 19,072 4,292 21,648 10,410 -4.60%
-
NP to SH 3,780 9,977 3,068 19,072 4,292 22,334 10,410 -15.52%
-
Tax Rate -5.57% 20.28% 34.23% 31.08% 13.54% 3.07% 12.89% -
Total Cost 128,577 133,513 119,210 134,725 122,173 115,908 118,082 1.42%
-
Net Worth 200,032 196,372 176,310 172,608 168,541 176,244 155,555 4.27%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 4,002 - - - -
Div Payout % - - - 20.99% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 200,032 196,372 176,310 172,608 168,541 176,244 155,555 4.27%
NOSH 143,908 148,767 149,415 150,094 151,839 155,968 151,025 -0.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.75% 6.95% 2.51% 12.40% 3.39% 15.74% 8.10% -
ROE 1.89% 5.08% 1.74% 11.05% 2.55% 12.67% 6.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 94.80 96.45 81.84 102.47 83.29 88.19 85.08 1.81%
EPS 2.63 6.71 2.05 12.71 2.83 14.32 6.89 -14.81%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 1.39 1.32 1.18 1.15 1.11 1.13 1.03 5.11%
Adjusted Per Share Value based on latest NOSH - 149,722
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.34 7.72 6.58 8.27 6.80 7.40 6.91 1.01%
EPS 0.20 0.54 0.17 1.03 0.23 1.20 0.56 -15.75%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.1076 0.1056 0.0948 0.0929 0.0907 0.0948 0.0837 4.27%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.70 0.63 1.00 1.01 0.92 1.06 0.92 -
P/RPS 0.74 0.65 1.22 0.99 1.10 1.20 1.08 -6.10%
P/EPS 26.65 9.39 48.70 7.95 32.55 7.40 13.35 12.19%
EY 3.75 10.65 2.05 12.58 3.07 13.51 7.49 -10.88%
DY 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.85 0.88 0.83 0.94 0.89 -9.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 24/02/05 26/02/04 -
Price 0.74 0.69 0.80 1.04 0.95 1.20 1.00 -
P/RPS 0.78 0.72 0.98 1.01 1.14 1.36 1.18 -6.66%
P/EPS 28.17 10.29 38.96 8.18 33.61 8.38 14.51 11.68%
EY 3.55 9.72 2.57 12.22 2.98 11.93 6.89 -10.45%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.68 0.90 0.86 1.06 0.97 -9.57%

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