[WMG] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 82.07%
YoY- 1344.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 130,258 127,492 114,717 161,191 119,502 130,774 124,438 0.76%
PBT 9,908 11,749 1,543 32,774 2,691 17,751 10,265 -0.58%
Tax 426 -1,500 -404 -9,680 -1,092 -559 -936 -
NP 10,334 10,249 1,139 23,094 1,599 17,192 9,329 1.71%
-
NP to SH 4,511 9,872 1,139 23,094 1,599 17,192 9,473 -11.62%
-
Tax Rate -4.30% 12.77% 26.18% 29.54% 40.58% 3.15% 9.12% -
Total Cost 119,924 117,243 113,578 138,097 117,903 113,582 115,109 0.68%
-
Net Worth 200,905 119,328 174,299 180,964 166,542 173,390 150,410 4.94%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,740 4,773 5,958 8,982 4,542 10,646 4,512 4.09%
Div Payout % 127.25% 48.35% 523.18% 38.89% 284.06% 61.93% 47.63% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 200,905 119,328 174,299 180,964 166,542 173,390 150,410 4.94%
NOSH 143,504 119,328 148,974 149,557 151,401 152,096 150,410 -0.77%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.93% 8.04% 0.99% 14.33% 1.34% 13.15% 7.50% -
ROE 2.25% 8.27% 0.65% 12.76% 0.96% 9.92% 6.30% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.77 106.84 77.00 107.78 78.93 85.98 82.73 1.55%
EPS 3.14 8.27 0.76 15.44 1.06 11.30 6.30 -10.95%
DPS 4.00 4.00 4.00 6.00 3.00 7.00 3.00 4.90%
NAPS 1.40 1.00 1.17 1.21 1.10 1.14 1.00 5.76%
Adjusted Per Share Value based on latest NOSH - 149,557
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.01 6.86 6.17 8.67 6.43 7.03 6.69 0.78%
EPS 0.24 0.53 0.06 1.24 0.09 0.92 0.51 -11.80%
DPS 0.31 0.26 0.32 0.48 0.24 0.57 0.24 4.35%
NAPS 0.1081 0.0642 0.0938 0.0973 0.0896 0.0933 0.0809 4.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.78 0.66 0.72 0.99 0.95 1.35 1.00 -
P/RPS 0.86 0.62 0.94 0.92 1.20 1.57 1.21 -5.52%
P/EPS 24.81 7.98 94.17 6.41 89.95 11.94 15.88 7.71%
EY 4.03 12.53 1.06 15.60 1.11 8.37 6.30 -7.17%
DY 5.13 6.06 5.56 6.06 3.16 5.19 3.00 9.34%
P/NAPS 0.56 0.66 0.62 0.82 0.86 1.18 1.00 -9.20%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 27/05/08 25/05/07 26/05/06 25/05/05 27/05/04 -
Price 0.72 0.70 0.73 0.98 0.94 1.06 0.88 -
P/RPS 0.79 0.66 0.95 0.91 1.19 1.23 1.06 -4.77%
P/EPS 22.90 8.46 95.48 6.35 89.00 9.38 13.97 8.58%
EY 4.37 11.82 1.05 15.76 1.12 10.66 7.16 -7.89%
DY 5.56 5.71 5.48 6.12 3.19 6.60 3.41 8.48%
P/NAPS 0.51 0.70 0.62 0.81 0.85 0.93 0.88 -8.68%

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