[WMG] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.22%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 77,057 60,918 56,534 58,080 25,198 20,767 13,280 34.03%
PBT -1,218 -9,220 -7,497 -13,719 -19,882 -23,117 -19,986 -37.25%
Tax -2,026 994 1,007 -2,848 -2,731 -559 0 -
NP -3,244 -8,226 -6,490 -16,567 -22,613 -23,676 -19,986 -26.13%
-
NP to SH -3,244 -8,226 -6,490 -16,567 -22,613 -23,676 -19,986 -26.13%
-
Tax Rate - - - - - - - -
Total Cost 80,301 69,144 63,024 74,647 47,811 44,443 33,266 15.81%
-
Net Worth 329,516 338,188 349,622 364,954 398,903 247,176 47,591 38.03%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 329,516 338,188 349,622 364,954 398,903 247,176 47,591 38.03%
NOSH 444,585 444,585 444,585 426,167 426,167 426,167 152,983 19.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -4.21% -13.50% -11.48% -28.52% -89.74% -114.01% -150.50% -
ROE -0.98% -2.43% -1.86% -4.54% -5.67% -9.58% -41.99% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.89 7.03 6.63 6.84 2.97 4.87 9.49 -1.08%
EPS -0.37 -0.95 -0.76 -1.95 -2.66 -5.56 -14.28 -45.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.41 0.43 0.47 0.58 0.34 1.87%
Adjusted Per Share Value based on latest NOSH - 426,167
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 8.89 7.03 6.52 6.70 2.91 2.39 1.53 34.06%
EPS -0.37 -0.95 -0.75 -1.91 -2.61 -2.73 -2.30 -26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.4032 0.4209 0.46 0.285 0.0549 38.02%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.095 0.095 0.135 0.12 0.12 0.22 0.36 -
P/RPS 1.07 1.35 2.04 1.75 4.04 4.51 3.79 -18.99%
P/EPS -25.39 -10.01 -17.74 -6.15 -4.50 -3.96 -2.52 46.93%
EY -3.94 -9.99 -5.64 -16.27 -22.20 -25.25 -39.66 -31.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.33 0.28 0.26 0.38 1.06 -21.38%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 29/03/21 26/02/20 26/02/19 27/02/18 24/02/17 -
Price 0.105 0.095 0.13 0.09 0.125 0.25 0.345 -
P/RPS 1.18 1.35 1.96 1.32 4.21 5.13 3.64 -17.11%
P/EPS -28.07 -10.01 -17.08 -4.61 -4.69 -4.50 -2.42 50.42%
EY -3.56 -9.99 -5.85 -21.69 -21.31 -22.22 -41.39 -33.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.32 0.21 0.27 0.43 1.01 -19.24%

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