[WMG] YoY TTM Result on 30-Sep-2007 [#2]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Sep-2007 [#2]

Profit Trend

QoQ- -14.18%

YoY- 602.01%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	137,888	116,698	128,752	150,416	129,075	118,758	125,845	1.53%
YoY %	18.16%	-9.36%	-14.40%	16.53%	8.69%	-5.63%	-	-
Horiz. %	109.57%	92.73%	102.31%	119.52%	102.57%	94.37%	100.00%	-
PBT	3,894	9,009	482	30,783	7,202	8,396	14,216	-19.40%
YoY %	-56.78%	1,769.09%	-98.43%	327.42%	-14.22%	-40.94%	-	-
Horiz. %	27.39%	63.37%	3.39%	216.54%	50.66%	59.06%	100.00%	-
Tax	145	-359	547	-8,438	-4,019	-352	-336	-
YoY %	140.39%	-165.63%	106.48%	-109.95%	-1,041.76%	-4.76%	-	-
Horiz. %	-43.15%	106.85%	-162.80%	2,511.31%	1,196.13%	104.76%	100.00%	-
NP	4,039	8,650	1,029	22,345	3,183	8,044	13,880	-18.58%
YoY %	-53.31%	740.62%	-95.39%	602.01%	-60.43%	-42.05%	-	-
Horiz. %	29.10%	62.32%	7.41%	160.99%	22.93%	57.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,510	5,976	1,029	22,345	3,183	8,044	14,024	-
YoY %	-158.73%	480.76%	-95.39%	602.01%	-60.43%	-42.64%	-	-
Horiz. %	-25.03%	42.61%	7.34%	159.33%	22.70%	57.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.72%	3.98%	-113.49%	27.41%	55.80%	4.19%	2.36%	-
YoY %	-193.47%	103.51%	-514.05%	-50.88%	1,231.74%	77.54%	-	-
Horiz. %	-157.63%	168.64%	-4,808.90%	1,161.44%	2,364.41%	177.54%	100.00%	-
Total Cost	133,849	108,048	127,723	128,071	125,892	110,714	111,965	3.01%
YoY %	23.88%	-15.40%	-0.27%	1.73%	13.71%	-1.12%	-	-
Horiz. %	119.55%	96.50%	114.07%	114.38%	112.44%	98.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,962	198,851	195,456	184,382	170,999	170,374	172,345	1.90%
YoY %	-2.96%	1.74%	6.01%	7.83%	0.37%	-1.14%	-	-
Horiz. %	111.96%	115.38%	113.41%	106.98%	99.22%	98.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	5,740	4,773	5,958	5,982	7,542	10,646	4,512	4.09%
YoY %	20.26%	-19.89%	-0.40%	-20.68%	-29.16%	135.95%	-	-
Horiz. %	127.22%	105.78%	132.05%	132.58%	167.15%	235.95%	100.00%	-
Div Payout %	0.00%	79.87%	579.10%	26.77%	236.95%	132.36%	32.18%	-
YoY %	0.00%	-86.21%	2,063.24%	-88.70%	79.02%	311.31%	-	-
Horiz. %	0.00%	248.20%	1,799.56%	83.19%	736.33%	411.31%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	192,962	198,851	195,456	184,382	170,999	170,374	172,345	1.90%
YoY %	-2.96%	1.74%	6.01%	7.83%	0.37%	-1.14%	-	-
Horiz. %	111.96%	115.38%	113.41%	106.98%	99.22%	98.86%	100.00%	-
NOSH	141,884	143,058	149,203	148,695	149,999	146,875	151,180	-1.05%
YoY %	-0.82%	-4.12%	0.34%	-0.87%	2.13%	-2.85%	-	-
Horiz. %	93.85%	94.63%	98.69%	98.36%	99.22%	97.15%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	2.93%	7.41%	0.80%	14.86%	2.47%	6.77%	11.03%	-
YoY %	-60.46%	826.25%	-94.62%	501.62%	-63.52%	-38.62%	-	-
Horiz. %	26.56%	67.18%	7.25%	134.72%	22.39%	61.38%	100.00%	-
ROE	-1.82%	3.01%	0.53%	12.12%	1.86%	4.72%	8.14%	-
YoY %	-160.47%	467.92%	-95.63%	551.61%	-60.59%	-42.01%	-	-
Horiz. %	-22.36%	36.98%	6.51%	148.89%	22.85%	57.99%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	97.18	81.57	86.29	101.16	86.05	80.86	83.24	2.61%
YoY %	19.14%	-5.47%	-14.70%	17.56%	6.42%	-2.86%	-	-
Horiz. %	116.75%	97.99%	103.66%	121.53%	103.38%	97.14%	100.00%	-
EPS	-2.47	4.18	0.69	15.03	2.12	5.48	9.28	-
YoY %	-159.09%	505.80%	-95.41%	608.96%	-61.31%	-40.95%	-	-
Horiz. %	-26.62%	45.04%	7.44%	161.96%	22.84%	59.05%	100.00%	-
DPS	4.00	3.34	4.00	4.00	5.00	7.25	3.00	4.90%
YoY %	19.76%	-16.50%	0.00%	-20.00%	-31.03%	141.67%	-	-
Horiz. %	133.33%	111.33%	133.33%	133.33%	166.67%	241.67%	100.00%	-
NAPS	1.36	1.39	1.31	1.24	1.14	1.16	1.14	2.98%
YoY %	-2.16%	6.11%	5.65%	8.77%	-1.72%	1.75%	-	-
Horiz. %	119.30%	121.93%	114.91%	108.77%	100.00%	101.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 148,695
RPS	15.90	13.46	14.85	17.35	14.88	13.70	14.51	1.53%
YoY %	18.13%	-9.36%	-14.41%	16.60%	8.61%	-5.58%	-	-
Horiz. %	109.58%	92.76%	102.34%	119.57%	102.55%	94.42%	100.00%	-
EPS	-0.40	0.69	0.12	2.58	0.37	0.93	1.62	-
YoY %	-157.97%	475.00%	-95.35%	597.30%	-60.22%	-42.59%	-	-
Horiz. %	-24.69%	42.59%	7.41%	159.26%	22.84%	57.41%	100.00%	-
DPS	0.66	0.55	0.69	0.69	0.87	1.23	0.52	4.05%
YoY %	20.00%	-20.29%	0.00%	-20.69%	-29.27%	136.54%	-	-
Horiz. %	126.92%	105.77%	132.69%	132.69%	167.31%	236.54%	100.00%	-
NAPS	0.2225	0.2293	0.2254	0.2126	0.1972	0.1965	0.1987	1.90%
YoY %	-2.97%	1.73%	6.02%	7.81%	0.36%	-1.11%	-	-
Horiz. %	111.98%	115.40%	113.44%	107.00%	99.25%	98.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.81	0.82	0.72	1.16	0.95	1.19	1.10	-
P/RPS	0.83	1.01	0.83	1.15	1.10	1.47	1.32	-7.43%
YoY %	-17.82%	21.69%	-27.83%	4.55%	-25.17%	11.36%	-	-
Horiz. %	62.88%	76.52%	62.88%	87.12%	83.33%	111.36%	100.00%	-
P/EPS	-32.74	19.63	104.40	7.72	44.77	21.73	11.86	-
YoY %	-266.79%	-81.20%	1,252.33%	-82.76%	106.03%	83.22%	-	-
Horiz. %	-276.05%	165.51%	880.27%	65.09%	377.49%	183.22%	100.00%	-
EY	-3.05	5.09	0.96	12.95	2.23	4.60	8.43	-
YoY %	-159.92%	430.21%	-92.59%	480.72%	-51.52%	-45.43%	-	-
Horiz. %	-36.18%	60.38%	11.39%	153.62%	26.45%	54.57%	100.00%	-
DY	4.94	4.07	5.56	3.45	5.26	6.09	2.73	10.38%
YoY %	21.38%	-26.80%	61.16%	-34.41%	-13.63%	123.08%	-	-
Horiz. %	180.95%	149.08%	203.66%	126.37%	192.67%	223.08%	100.00%	-
P/NAPS	0.60	0.59	0.55	0.94	0.83	1.03	0.96	-7.53%
YoY %	1.69%	7.27%	-41.49%	13.25%	-19.42%	7.29%	-	-
Horiz. %	62.50%	61.46%	57.29%	97.92%	86.46%	107.29%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	25/11/09	26/11/08	28/11/07	23/11/06	25/11/05	29/11/04	-
Price	0.76	0.73	0.60	0.99	1.04	0.97	1.06	-
P/RPS	0.78	0.89	0.70	0.98	1.21	1.20	1.27	-7.79%
YoY %	-12.36%	27.14%	-28.57%	-19.01%	0.83%	-5.51%	-	-
Horiz. %	61.42%	70.08%	55.12%	77.17%	95.28%	94.49%	100.00%	-
P/EPS	-30.72	17.48	87.00	6.59	49.01	17.71	11.43	-
YoY %	-275.74%	-79.91%	1,220.18%	-86.55%	176.74%	54.94%	-	-
Horiz. %	-268.77%	152.93%	761.15%	57.66%	428.78%	154.94%	100.00%	-
EY	-3.26	5.72	1.15	15.18	2.04	5.65	8.75	-
YoY %	-156.99%	397.39%	-92.42%	644.12%	-63.89%	-35.43%	-	-
Horiz. %	-37.26%	65.37%	13.14%	173.49%	23.31%	64.57%	100.00%	-
DY	5.26	4.57	6.67	4.04	4.81	7.47	2.83	10.87%
YoY %	15.10%	-31.48%	65.10%	-16.01%	-35.61%	163.96%	-	-
Horiz. %	185.87%	161.48%	235.69%	142.76%	169.96%	263.96%	100.00%	-
P/NAPS	0.56	0.53	0.46	0.80	0.91	0.84	0.93	-8.10%
YoY %	5.66%	15.22%	-42.50%	-12.09%	8.33%	-9.68%	-	-
Horiz. %	60.22%	56.99%	49.46%	86.02%	97.85%	90.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos