[WMG] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -12.58%
YoY- -17.35%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,732 121,754 129,376 122,191 130,626 137,552 140,001 -7.13%
PBT -9,372 -73,317 -24,507 7,935 7,431 15,518 19,723 -
Tax -48 -87 6 715 -1,110 -4,427 -7,039 -56.42%
NP -9,420 -73,404 -24,501 8,650 6,321 11,091 12,684 -
-
NP to SH -9,420 -52,610 -32,536 5,224 6,321 11,091 12,684 -
-
Tax Rate - - - -9.01% 14.94% 28.53% 35.69% -
Total Cost 99,152 195,158 153,877 113,541 124,305 126,461 127,317 -4.07%
-
Net Worth 94,897 103,845 159,838 199,616 194,134 177,337 172,180 -9.44%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 2,819 5,740 4,773 5,958 5,982 7,542 -
Div Payout % - 0.00% 0.00% 91.37% 94.27% 53.94% 59.46% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 94,897 103,845 159,838 199,616 194,134 177,337 172,180 -9.44%
NOSH 139,555 140,332 141,450 143,609 147,071 150,285 149,722 -1.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -10.50% -60.29% -18.94% 7.08% 4.84% 8.06% 9.06% -
ROE -9.93% -50.66% -20.36% 2.62% 3.26% 6.25% 7.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.30 86.76 91.46 85.09 88.82 91.53 93.51 -6.04%
EPS -6.75 -37.49 -23.00 3.64 4.30 7.38 8.47 -
DPS 0.00 2.00 4.00 3.32 4.05 4.00 5.00 -
NAPS 0.68 0.74 1.13 1.39 1.32 1.18 1.15 -8.37%
Adjusted Per Share Value based on latest NOSH - 143,609
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.35 14.04 14.92 14.09 15.06 15.86 16.14 -7.13%
EPS -1.09 -6.07 -3.75 0.60 0.73 1.28 1.46 -
DPS 0.00 0.33 0.66 0.55 0.69 0.69 0.87 -
NAPS 0.1094 0.1198 0.1843 0.2302 0.2239 0.2045 0.1986 -9.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.50 0.74 0.70 0.63 1.00 1.01 -
P/RPS 0.22 0.58 0.81 0.82 0.71 1.09 1.08 -23.27%
P/EPS -2.07 -1.33 -3.22 19.24 14.66 13.55 11.92 -
EY -48.21 -74.98 -31.08 5.20 6.82 7.38 8.39 -
DY 0.00 4.00 5.41 4.75 6.43 4.00 4.95 -
P/NAPS 0.21 0.68 0.65 0.50 0.48 0.85 0.88 -21.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 23/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.21 0.50 0.73 0.74 0.69 0.80 1.04 -
P/RPS 0.33 0.58 0.80 0.87 0.78 0.87 1.11 -18.28%
P/EPS -3.11 -1.33 -3.17 20.34 16.05 10.84 12.28 -
EY -32.14 -74.98 -31.51 4.92 6.23 9.22 8.15 -
DY 0.00 4.00 5.48 4.49 5.87 5.00 4.81 -
P/NAPS 0.31 0.68 0.65 0.53 0.52 0.68 0.90 -16.26%

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