[WMG] YoY TTM 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- -33.0%
YoY- 180.79%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 140,001 122,456 131,236 128,593 121,568 82,437 87,886 8.06%
PBT 19,723 4,723 18,053 14,034 5,856 -12,069 -7,511 -
Tax -7,039 -547 -295 -1,301 -1,270 5,333 7,511 -
NP 12,684 4,176 17,758 12,733 4,586 -6,736 0 -
-
NP to SH 12,684 4,176 17,758 12,877 4,586 -12,335 -7,819 -
-
Tax Rate 35.69% 11.58% 1.63% 9.27% 21.69% - - -
Total Cost 127,317 118,280 113,478 115,860 116,982 89,173 87,886 6.36%
-
Net Worth 172,180 167,839 176,576 154,849 146,415 147,580 163,567 0.85%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 7,542 10,646 4,512 4,534 3,024 3,016 3,007 16.55%
Div Payout % 59.46% 254.95% 25.41% 35.21% 65.94% 0.00% 0.00% -
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 172,180 167,839 176,576 154,849 146,415 147,580 163,567 0.85%
NOSH 149,722 151,206 156,262 150,338 150,943 150,592 151,451 -0.19%
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 9.06% 3.41% 13.53% 9.90% 3.77% -8.17% 0.00% -
ROE 7.37% 2.49% 10.06% 8.32% 3.13% -8.36% -4.78% -
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 93.51 80.99 83.98 85.54 80.54 54.74 58.03 8.27%
EPS 8.47 2.76 11.36 8.57 3.04 -8.19 -5.16 -
DPS 5.00 7.04 2.89 3.00 2.00 2.00 2.00 16.49%
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 7.53 6.59 7.06 6.92 6.54 4.43 4.73 8.05%
EPS 0.68 0.22 0.96 0.69 0.25 -0.66 -0.42 -
DPS 0.41 0.57 0.24 0.24 0.16 0.16 0.16 16.97%
NAPS 0.0926 0.0903 0.095 0.0833 0.0788 0.0794 0.088 0.85%
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 1.08 1.14 1.26 1.08 0.76 1.79 1.64 -6.72%
P/EPS 11.92 33.31 9.33 10.74 20.08 -11.96 -18.40 -
EY 8.39 3.00 10.72 9.31 4.98 -8.36 -5.43 -
DY 4.95 7.65 2.72 3.26 3.28 2.04 2.11 15.26%
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 1.11 1.17 1.43 1.17 0.70 1.61 1.48 -4.67%
P/EPS 12.28 34.40 10.56 11.68 18.43 -10.74 -16.66 -
EY 8.15 2.91 9.47 8.57 5.43 -9.31 -6.00 -
DY 4.81 7.41 2.41 3.00 3.57 2.27 2.33 12.83%
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