[WMG] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -6.26%
YoY- 681.9%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 129,075 118,758 125,845 138,186 110,066 86,422 80,445 8.19%
PBT 7,202 8,396 14,216 20,424 -2,065 -10,632 -9,900 -
Tax -4,019 -352 -336 -1,204 -1,238 6,185 9,900 -
NP 3,183 8,044 13,880 19,220 -3,303 -4,447 0 -
-
NP to SH 3,183 8,044 14,024 19,220 -3,303 -10,985 -10,157 -
-
Tax Rate 55.80% 4.19% 2.36% 5.90% - - - -
Total Cost 125,892 110,714 111,965 118,966 113,369 90,869 80,445 7.74%
-
Net Worth 170,999 170,374 172,345 161,790 140,528 151,258 164,741 0.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 7,542 10,646 4,512 4,534 3,024 3,016 3,007 16.55%
Div Payout % 236.95% 132.36% 32.18% 23.59% 0.00% 0.00% 0.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 170,999 170,374 172,345 161,790 140,528 151,258 164,741 0.62%
NOSH 149,999 146,875 151,180 151,205 151,106 151,258 151,139 -0.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.47% 6.77% 11.03% 13.91% -3.00% -5.15% 0.00% -
ROE 1.86% 4.72% 8.14% 11.88% -2.35% -7.26% -6.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 86.05 80.86 83.24 91.39 72.84 57.14 53.23 8.33%
EPS 2.12 5.48 9.28 12.71 -2.19 -7.26 -6.72 -
DPS 5.00 7.25 3.00 3.00 2.00 2.00 2.00 16.49%
NAPS 1.14 1.16 1.14 1.07 0.93 1.00 1.09 0.74%
Adjusted Per Share Value based on latest NOSH - 151,205
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.94 6.39 6.77 7.43 5.92 4.65 4.33 8.17%
EPS 0.17 0.43 0.75 1.03 -0.18 -0.59 -0.55 -
DPS 0.41 0.57 0.24 0.24 0.16 0.16 0.16 16.97%
NAPS 0.092 0.0916 0.0927 0.087 0.0756 0.0814 0.0886 0.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.95 1.19 1.10 0.92 0.66 0.79 1.31 -
P/RPS 1.10 1.47 1.32 1.01 0.91 1.38 2.46 -12.54%
P/EPS 44.77 21.73 11.86 7.24 -30.19 -10.88 -19.49 -
EY 2.23 4.60 8.43 13.82 -3.31 -9.19 -5.13 -
DY 5.26 6.09 2.73 3.26 3.03 2.53 1.53 22.84%
P/NAPS 0.83 1.03 0.96 0.86 0.71 0.79 1.20 -5.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 29/11/04 28/11/03 26/11/02 29/11/01 29/11/00 -
Price 1.04 0.97 1.06 0.92 0.70 1.03 1.30 -
P/RPS 1.21 1.20 1.27 1.01 0.96 1.80 2.44 -11.02%
P/EPS 49.01 17.71 11.43 7.24 -32.02 -14.18 -19.34 -
EY 2.04 5.65 8.75 13.82 -3.12 -7.05 -5.17 -
DY 4.81 7.47 2.83 3.26 2.86 1.94 1.54 20.89%
P/NAPS 0.91 0.84 0.93 0.86 0.75 1.03 1.19 -4.37%

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