WMG HOLDINGS BERHAD
KLSE (MYR): WMG (6378)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.355
Today's Change
0.00 (0.00%)
Day's Change
0.355 - 0.355
Trading Volume
60,600
Financial
Market Cap
660 Million
NOSH
1,859 Million
Latest Quarter
30-Sep-2024 [#0]
Announcement Date
27-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
28-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-91.86% | -28.33%
Revenue | NP to SH
166,904.000 | 22,531.000
RPS | P/RPS
8.98 Cent | 3.95
EPS | P/E | EY
1.21 Cent | 29.29 | 3.41%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.22 | 1.61
QoQ | YoY
-3.16% | 2986.44%
NP Margin | ROE
13.50% | 5.51%
F.Y. | Ann. Date
30-Sep-2024 | 27-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
123,729.000 | -1,975.000
RPS | P/RPS
6.66 Cent | 5.33
EPS | P/E | EY
-0.11 Cent | -334.15 | -0.30%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.18 | 2.00
YoY
39.12%
NP Margin | ROE
-1.60% | -0.60%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
205,981.500 | 36,534.000
RPS | P/RPS
11.08 Cent | 3.20
EPS | P/E | EY
1.97 Cent | 18.06 | 5.54%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-18.8% | 18367.0%
NP Margin | ROE
17.74% | 12.75%
F.Y. | Ann. Date
30-Sep-2024 | 27-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 205,981 | 166,904 | 123,729 | 77,057 | 60,917 | 56,534 | 58,080 | 25,198 | 20,767 | 9,476 | 0 | 33,546 | 18.32% | |
| PBT | 52,017 | 32,744 | 33 | -1,218 | -9,220 | -7,497 | -13,719 | -19,882 | -21,202 | -16,236 | 0 | -16,186 | - | |
| Tax | -15,483 | -10,213 | -2,008 | -2,026 | 994 | 1,008 | -2,848 | -2,731 | -559 | 0 | 0 | 0 | - | |
| NP | 36,534 | 22,531 | -1,975 | -3,244 | -8,226 | -6,489 | -16,567 | -22,613 | -21,761 | -16,236 | 0 | -16,186 | -23.75% | |
| - | ||||||||||||||
| NP to SH | 36,534 | 22,531 | -1,975 | -3,244 | -8,226 | -6,489 | -16,567 | -22,613 | -21,761 | -16,236 | 0 | -16,186 | -23.75% | |
| - | ||||||||||||||
| Tax Rate | 29.77% | 31.19% | 6,084.85% | - | - | - | - | - | - | - | - | - | - | |
| Total Cost | 169,447 | 144,373 | 125,704 | 80,301 | 69,143 | 63,023 | 74,647 | 47,811 | 42,528 | 25,712 | 0 | 49,732 | 12.69% | |
| - | ||||||||||||||
| Net Worth | 286,541 | 408,979 | 329,516 | 329,516 | 338,188 | 349,622 | 364,954 | 398,903 | 247,176 | 46,191 | 0 | 62,968 | 23.78% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 286,541 | 408,979 | 329,516 | 329,516 | 338,188 | 349,622 | 364,954 | 398,903 | 247,176 | 46,191 | 0 | 62,968 | 23.78% | |
| NOSH | 1,302,459 | 1,858,999 | 867,149 | 444,585 | 444,585 | 444,585 | 426,167 | 426,167 | 426,167 | 152,983 | 139,930 | 139,930 | 26.51% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 17.74% | 13.50% | -1.60% | -4.21% | -13.50% | -11.48% | -28.52% | -89.74% | -104.79% | -171.34% | 0.00% | -48.25% | - | |
| ROE | 12.75% | 5.51% | -0.60% | -0.98% | -2.43% | -1.86% | -4.54% | -5.67% | -8.80% | -35.15% | 0.00% | -25.70% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 15.81 | 8.98 | 14.27 | 8.89 | 7.02 | 6.63 | 6.84 | 2.97 | 4.87 | 6.77 | 0.00 | 23.97 | -6.46% | |
| EPS | 2.81 | 1.21 | -1.48 | -1.63 | -2.20 | -2.04 | -3.23 | -3.96 | -5.38 | -11.60 | 0.00 | -11.56 | -23.28% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.22 | 0.22 | 0.38 | 0.38 | 0.39 | 0.41 | 0.43 | 0.47 | 0.58 | 0.33 | 0.00 | 0.45 | -2.15% | |
| Adjusted Per Share Value based on latest NOSH - 1,302,459 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 11.08 | 8.98 | 6.66 | 4.15 | 3.28 | 3.04 | 3.12 | 1.36 | 1.12 | 0.51 | 0.00 | 1.80 | 18.37% | |
| EPS | 1.97 | 1.21 | -0.11 | -0.17 | -0.44 | -0.35 | -0.89 | -1.22 | -1.17 | -0.87 | 0.00 | -0.87 | -23.40% | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| NAPS | 0.1541 | 0.22 | 0.1773 | 0.1773 | 0.1819 | 0.1881 | 0.1963 | 0.2146 | 0.133 | 0.0248 | 0.00 | 0.0339 | 23.77% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 31/03/17 | 30/12/16 | 31/03/16 | - | |
| Price | 0.53 | 0.53 | 0.10 | 0.095 | 0.095 | 0.135 | 0.12 | 0.12 | 0.22 | 0.37 | 0.36 | 0.365 | - | |
| P/RPS | 3.35 | 5.90 | 0.70 | 1.07 | 1.35 | 2.04 | 1.75 | 4.04 | 4.51 | 5.47 | 0.00 | 1.52 | -9.51% | |
| P/EPS | 18.89 | 43.73 | -43.91 | -25.39 | -10.01 | -17.74 | -6.15 | -4.50 | -4.31 | -3.19 | 0.00 | -3.16 | 40.39% | |
| EY | 5.29 | 2.29 | -2.28 | -3.94 | -9.99 | -5.64 | -16.27 | -22.20 | -23.21 | -31.35 | 0.00 | -31.69 | -28.77% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 2.41 | 2.41 | 0.26 | 0.25 | 0.24 | 0.33 | 0.28 | 0.26 | 0.38 | 1.12 | 0.00 | 0.81 | -13.62% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/03/17 | 31/12/16 | 31/03/16 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 27/11/24 | 27/11/24 | 29/02/24 | 24/02/23 | 24/02/22 | 29/03/21 | 26/02/20 | 26/02/19 | 27/02/18 | 26/05/17 | - | 25/05/16 | - | |
| Price | 0.375 | 0.375 | 0.155 | 0.105 | 0.095 | 0.13 | 0.09 | 0.125 | 0.25 | 0.535 | 0.00 | 0.36 | - | |
| P/RPS | 2.37 | 4.18 | 1.09 | 1.18 | 1.35 | 1.96 | 1.32 | 4.21 | 5.13 | 7.90 | 0.00 | 1.50 | -4.03% | |
| P/EPS | 13.37 | 30.94 | -68.05 | -28.07 | -10.01 | -17.08 | -4.61 | -4.69 | -4.90 | -4.61 | 0.00 | -3.11 | 48.85% | |
| EY | 7.48 | 3.23 | -1.47 | -3.56 | -9.99 | -5.85 | -21.69 | -21.31 | -20.42 | -21.68 | 0.00 | -32.13 | -32.81% | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
| P/NAPS | 1.70 | 1.70 | 0.41 | 0.28 | 0.24 | 0.32 | 0.21 | 0.27 | 0.43 | 1.62 | 0.00 | 0.80 | -8.25% | |
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 50 of 287 comments
Something big is about to happen here within 2 months. Join now before it’s too late :))
2024-07-05 15:37
If you trust me you will gain money, if not you will lose the opportunity to make a lot of money ;) soon will know
2024-07-09 23:36
Sekarang masih blh masuk. Announcement agk2 bulan ini atau bulan depan keluar.
2024-09-03 19:06
@dazek memang betul. Dua bulan i tunggu now confirm big guy belakang???😀
2024-09-05 20:46
2024-10-14
Insider
MR FONG KIN WUI (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
REAL PARADIGM SDN BHD (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
MR CHAN KA TSUNG (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
DATUK QUEK SIEW HAU (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
MR LIM TED HING (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
QUEK CHIOW YONG HOLDINGS SDN BHD (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
MR SEAH SEN ONN @ DAVID SEAH (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2024-10-14
Insider
SYARIKAT KRETAM (FAR EAST) HOLDINGS SDN BHD (a substantial shareholder) disposed 607,004,337 shares on 14-Oct-2024.
2 months ago
when public shares are all sold and collected by fker exims what will happen? hehe
2 months ago
No worries, Exsim got a lot of new projects in East Malaysia. You won’t regret one.
2 months ago
https://exsim.com.my/our-developments/#filter
We need to take a look at its past and present on-going projects to realize the vast potentials of VMG with the emergence of EXSIM Group as its major shareholder in this tiny little WMG currently having a smallish valuation or market capitalization of RM321m @ 37 sen/share. It is simply too smallish for EXSIM Group. Just wait for its transformation...
1 month ago
That’s why I said don’t panic sell your ticket. Exsim take over WMG not play play or want to goreng it. Hold your ticket and wait for it.
1 month ago
The Exsim's Lim Brothers appear to be very slow and less competent in the corporate world though the group has been very successful in property development. Some of their peers and even their contractors have already reached the Billion Ringgit Market Capitalization Club but they themselves are way behind the mark....
1 month ago
Given its solid track record of having completed RM6.9 billion worth of projects in the last 5 years coupled, EXSIM should easily be able to replicate its success in West Malaysia and add value, on a fast track basis. to the existing undeveloped land bank that WMG currently has in Sabah with EXSIM's proven development concepts and building plans used in the West Malaysia.
However, the share price of WMG may not appreciate in the next 3 to 6 months. It may take at least 9 to 18 months before the investment community starts seeing the potential value of this company. Patience and faith are very much needed.
1 month ago
https://disclosure.bursamalaysia.com/FileAccess/apbursaweb/download?id=238222&name=EA_DS_ATTACHMENTS
Based on the RNAV methodology, the estimated value of the entire equity interest in WMG is approximately RM648.11 million, which translates into RM0.747 per WMG Share. The Share Offer Price of RM0.165 per Offer Share represents a discount of RM0.582 or 77.91% to the estimated value per WMG Share.
(The above is depicted on Slide 13)
1 month ago
https://theedgemalaysia.com/node/734540
This may give a glimpse of the sheer size of EXSIM Group's operations. It has awarded contracts in excess of RM800m to Binastra within a few months.
1 month ago
https://klse.i3investor.com/web/blog/detail/ceomorningbrief/2024-12-04-story-h475705915-Binastra_Wins_RM328m_Building_Contract_for_Bukit_Jalil_Serviced_Apartmen
This obviously shows how big the EXSIM Group can be
2 weeks ago
This counter is not for short term investors as it may not move for next 3 to 6 months. The 3 Lim Brothers from the EXSIM obviously don't move as fast as the Jackson Tan of Binastra...
2 weeks ago
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
Apps
Top Articles
1
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
2
Rakuten Trade Research Reports
3
save malaysia!
4
Good Articles to Share
5
Good Articles to Share
6
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
7
Good Articles to Share
Ryan Serhant makes bold pitch to fix the housing ‘affordability crisis’
8
Good Articles to Share
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
trustmeornot
Big developer joining in soon... BOOM
2024-05-17 10:33