[WMG] YoY Cumulative 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- -10.18%
YoY- -4.95%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 115,348 94,849 103,167 96,370 97,093 62,206 69,561 8.79%
PBT 20,755 3,723 16,751 8,964 9,360 -8,953 -3,746 -
Tax -6,451 -504 -515 -1,156 -1,145 8,953 3,746 -
NP 14,304 3,219 16,236 7,808 8,215 0 0 -
-
NP to SH 14,304 3,219 16,751 7,808 8,215 -9,049 -4,060 -
-
Tax Rate 31.08% 13.54% 3.07% 12.90% 12.23% - - -
Total Cost 101,044 91,630 86,931 88,562 88,878 62,206 69,561 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 3,001 - - - - - - -
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 8.29% 1.91% 9.50% 5.02% 5.61% -6.11% -2.48% -
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 76.85 62.47 66.15 63.81 64.30 41.18 45.92 8.95%
EPS 9.53 2.12 10.74 5.17 5.44 -5.99 -2.68 -
DPS 2.00 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 13.30 10.94 11.90 11.11 11.20 7.17 8.02 8.79%
EPS 1.65 0.37 1.93 0.90 0.95 -1.04 -0.47 -
DPS 0.35 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 1.31 1.47 1.60 1.44 0.95 2.38 2.07 -7.33%
P/EPS 10.60 43.40 9.87 17.79 11.21 -16.36 -35.45 -
EY 9.44 2.30 10.13 5.62 8.92 -6.11 -2.82 -
DY 1.98 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 1.35 1.52 1.81 1.57 0.87 2.14 1.87 -5.28%
P/EPS 10.91 44.81 11.17 19.34 10.29 -14.69 -32.09 -
EY 9.16 2.23 8.95 5.17 9.71 -6.81 -3.12 -
DY 1.92 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