[WMG] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -26.43%
YoY- -27.92%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 161,191 119,502 130,774 124,438 129,317 86,682 89,791 10.23%
PBT 32,774 2,691 17,751 10,265 14,432 -12,458 -6,862 -
Tax -9,680 -1,092 -559 -936 -1,290 2,093 6,862 -
NP 23,094 1,599 17,192 9,329 13,142 -10,365 0 -
-
NP to SH 23,094 1,599 17,192 9,473 13,142 -12,678 -7,346 -
-
Tax Rate 29.54% 40.58% 3.15% 9.12% 8.94% - - -
Total Cost 138,097 117,903 113,582 115,109 116,175 97,047 89,791 7.43%
-
Net Worth 180,964 166,542 173,390 150,410 151,134 145,159 159,875 2.08%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 8,982 4,542 10,646 4,512 4,534 3,024 3,016 19.93%
Div Payout % 38.89% 284.06% 61.93% 47.63% 34.50% 0.00% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 180,964 166,542 173,390 150,410 151,134 145,159 159,875 2.08%
NOSH 149,557 151,401 152,096 150,410 151,134 151,208 150,825 -0.14%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.33% 1.34% 13.15% 7.50% 10.16% -11.96% 0.00% -
ROE 12.76% 0.96% 9.92% 6.30% 8.70% -8.73% -4.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 107.78 78.93 85.98 82.73 85.56 57.33 59.53 10.39%
EPS 15.44 1.06 11.30 6.30 8.70 -8.38 -4.87 -
DPS 6.00 3.00 7.00 3.00 3.00 2.00 2.00 20.08%
NAPS 1.21 1.10 1.14 1.00 1.00 0.96 1.06 2.22%
Adjusted Per Share Value based on latest NOSH - 150,410
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.67 6.43 7.03 6.69 6.96 4.66 4.83 10.23%
EPS 1.24 0.09 0.92 0.51 0.71 -0.68 -0.40 -
DPS 0.48 0.24 0.57 0.24 0.24 0.16 0.16 20.08%
NAPS 0.0973 0.0896 0.0933 0.0809 0.0813 0.0781 0.086 2.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.99 0.95 1.35 1.00 0.58 1.01 0.75 -
P/RPS 0.92 1.20 1.57 1.21 0.68 1.76 1.26 -5.10%
P/EPS 6.41 89.95 11.94 15.88 6.67 -12.05 -15.40 -
EY 15.60 1.11 8.37 6.30 14.99 -8.30 -6.49 -
DY 6.06 3.16 5.19 3.00 5.17 1.98 2.67 14.63%
P/NAPS 0.82 0.86 1.18 1.00 0.58 1.05 0.71 2.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 25/05/05 27/05/04 28/05/03 24/05/02 28/05/01 -
Price 0.98 0.94 1.06 0.88 0.58 0.87 0.79 -
P/RPS 0.91 1.19 1.23 1.06 0.68 1.52 1.33 -6.12%
P/EPS 6.35 89.00 9.38 13.97 6.67 -10.38 -16.22 -
EY 15.76 1.12 10.66 7.16 14.99 -9.64 -6.17 -
DY 6.12 3.19 6.60 3.41 5.17 2.30 2.53 15.85%
P/NAPS 0.81 0.85 0.93 0.88 0.58 0.91 0.75 1.29%

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