[WMG] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 19.98%
YoY- 203.65%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 119,389 130,774 124,438 129,317 86,681 89,689 69,369 9.46%
PBT 2,477 17,751 10,265 14,431 -12,459 -6,861 -6,310 -
Tax -878 -558 -935 -1,289 12,459 6,861 6,310 -
NP 1,599 17,193 9,330 13,142 0 0 0 -
-
NP to SH 1,599 17,193 9,330 13,142 -12,679 -7,345 -6,746 -
-
Tax Rate 35.45% 3.14% 9.11% 8.93% - - - -
Total Cost 117,790 113,581 115,108 116,175 86,681 89,689 69,369 9.22%
-
Net Worth 167,514 172,243 157,235 152,572 145,075 160,265 166,401 0.11%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,568 10,576 4,535 4,531 3,022 3,023 2,998 7.26%
Div Payout % 285.71% 61.52% 48.61% 34.48% 0.00% 0.00% 0.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 167,514 172,243 157,235 152,572 145,075 160,265 166,401 0.11%
NOSH 152,285 151,090 151,188 151,061 151,120 151,193 149,911 0.26%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.34% 13.15% 7.50% 10.16% 0.00% 0.00% 0.00% -
ROE 0.95% 9.98% 5.93% 8.61% -8.74% -4.58% -4.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 78.40 86.55 82.31 85.61 57.36 59.32 46.27 9.18%
EPS 1.05 11.38 6.17 8.70 -8.39 -4.86 -4.50 -
DPS 3.00 7.00 3.00 3.00 2.00 2.00 2.00 6.98%
NAPS 1.10 1.14 1.04 1.01 0.96 1.06 1.11 -0.15%
Adjusted Per Share Value based on latest NOSH - 151,134
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.77 15.08 14.35 14.91 10.00 10.34 8.00 9.46%
EPS 0.18 1.98 1.08 1.52 -1.46 -0.85 -0.78 -
DPS 0.53 1.22 0.52 0.52 0.35 0.35 0.35 7.15%
NAPS 0.1932 0.1986 0.1813 0.1759 0.1673 0.1848 0.1919 0.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.95 1.35 1.00 0.58 1.01 0.75 2.52 -
P/RPS 1.21 1.56 1.21 0.68 1.76 1.26 5.45 -22.17%
P/EPS 90.48 11.86 16.20 6.67 -12.04 -15.44 -56.00 -
EY 1.11 8.43 6.17 15.00 -8.31 -6.48 -1.79 -
DY 3.16 5.19 3.00 5.17 1.98 2.67 0.79 25.97%
P/NAPS 0.86 1.18 0.96 0.57 1.05 0.71 2.27 -14.92%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 25/05/05 27/05/04 28/05/03 24/05/02 28/05/01 29/05/00 -
Price 0.94 1.06 0.88 0.58 0.87 0.79 1.84 -
P/RPS 1.20 1.22 1.07 0.68 1.52 1.33 3.98 -18.10%
P/EPS 89.52 9.32 14.26 6.67 -10.37 -16.26 -40.89 -
EY 1.12 10.74 7.01 15.00 -9.64 -6.15 -2.45 -
DY 3.19 6.60 3.41 5.17 2.30 2.53 1.09 19.58%
P/NAPS 0.85 0.93 0.85 0.57 0.91 0.75 1.66 -10.55%

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