[WMG] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 19.49%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 161,191 119,389 130,774 124,438 129,317 86,681 89,689 10.25%
PBT 32,774 2,477 17,751 10,265 14,431 -12,459 -6,861 -
Tax -9,680 -878 -558 -935 -1,289 12,459 6,861 -
NP 23,094 1,599 17,193 9,330 13,142 0 0 -
-
NP to SH 23,094 1,599 17,193 9,330 13,142 -12,679 -7,345 -
-
Tax Rate 29.54% 35.45% 3.14% 9.11% 8.93% - - -
Total Cost 138,097 117,790 113,581 115,108 116,175 86,681 89,689 7.45%
-
Net Worth 181,484 167,514 172,243 157,235 152,572 145,075 160,265 2.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 8,999 4,568 10,576 4,535 4,531 3,022 3,023 19.92%
Div Payout % 38.97% 285.71% 61.52% 48.61% 34.48% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 181,484 167,514 172,243 157,235 152,572 145,075 160,265 2.09%
NOSH 149,987 152,285 151,090 151,188 151,061 151,120 151,193 -0.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.33% 1.34% 13.15% 7.50% 10.16% 0.00% 0.00% -
ROE 12.73% 0.95% 9.98% 5.93% 8.61% -8.74% -4.58% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 107.47 78.40 86.55 82.31 85.61 57.36 59.32 10.40%
EPS 15.40 1.05 11.38 6.17 8.70 -8.39 -4.86 -
DPS 6.00 3.00 7.00 3.00 3.00 2.00 2.00 20.08%
NAPS 1.21 1.10 1.14 1.04 1.01 0.96 1.06 2.22%
Adjusted Per Share Value based on latest NOSH - 150,410
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.59 13.77 15.08 14.35 14.91 10.00 10.34 10.26%
EPS 2.66 0.18 1.98 1.08 1.52 -1.46 -0.85 -
DPS 1.04 0.53 1.22 0.52 0.52 0.35 0.35 19.89%
NAPS 0.2093 0.1932 0.1986 0.1813 0.1759 0.1673 0.1848 2.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.99 0.95 1.35 1.00 0.58 1.01 0.75 -
P/RPS 0.92 1.21 1.56 1.21 0.68 1.76 1.26 -5.10%
P/EPS 6.43 90.48 11.86 16.20 6.67 -12.04 -15.44 -
EY 15.55 1.11 8.43 6.17 15.00 -8.31 -6.48 -
DY 6.06 3.16 5.19 3.00 5.17 1.98 2.67 14.63%
P/NAPS 0.82 0.86 1.18 0.96 0.57 1.05 0.71 2.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 25/05/05 27/05/04 28/05/03 24/05/02 28/05/01 -
Price 0.98 0.94 1.06 0.88 0.58 0.87 0.79 -
P/RPS 0.91 1.20 1.22 1.07 0.68 1.52 1.33 -6.12%
P/EPS 6.36 89.52 9.32 14.26 6.67 -10.37 -16.26 -
EY 15.71 1.12 10.74 7.01 15.00 -9.64 -6.15 -
DY 6.12 3.19 6.60 3.41 5.17 2.30 2.53 15.85%
P/NAPS 0.81 0.85 0.93 0.85 0.57 0.91 0.75 1.29%

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