[WMG] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -62.74%
YoY- -90.7%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,797 145,302 127,704 119,389 126,465 126,156 126,732 13.73%
PBT 27,673 17,626 10,456 2,477 4,964 8,604 15,948 44.25%
Tax -8,601 -6,266 -3,876 -878 -672 -412 -504 559.42%
NP 19,072 11,360 6,580 1,599 4,292 8,192 15,444 15.05%
-
NP to SH 19,072 11,360 6,580 1,599 4,292 8,192 15,444 15.05%
-
Tax Rate 31.08% 35.55% 37.07% 35.45% 13.54% 4.79% 3.16% -
Total Cost 134,725 133,942 121,124 117,790 122,173 117,964 111,288 13.54%
-
Net Worth 172,608 171,301 169,069 167,514 168,541 175,976 175,637 -1.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,002 6,010 - 4,568 - - - -
Div Payout % 20.99% 52.91% - 285.71% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 172,608 171,301 169,069 167,514 168,541 175,976 175,637 -1.14%
NOSH 150,094 150,264 152,314 152,285 151,839 151,703 151,411 -0.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.40% 7.82% 5.15% 1.34% 3.39% 6.49% 12.19% -
ROE 11.05% 6.63% 3.89% 0.95% 2.55% 4.66% 8.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 102.47 96.70 83.84 78.40 83.29 83.16 83.70 14.39%
EPS 12.71 7.56 4.32 1.05 2.83 5.40 10.20 15.75%
DPS 2.67 4.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.11 1.10 1.11 1.16 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 151,401
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.74 16.76 14.73 13.77 14.58 14.55 14.61 13.77%
EPS 2.20 1.31 0.76 0.18 0.49 0.94 1.78 15.12%
DPS 0.46 0.69 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.1991 0.1975 0.195 0.1932 0.1944 0.2029 0.2025 -1.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.01 0.95 0.92 0.95 0.92 1.19 1.13 -
P/RPS 0.99 0.98 1.10 1.21 1.10 1.43 1.35 -18.63%
P/EPS 7.95 12.57 21.30 90.48 32.55 22.04 11.08 -19.80%
EY 12.58 7.96 4.70 1.11 3.07 4.54 9.03 24.66%
DY 2.64 4.21 0.00 3.16 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.83 0.86 0.83 1.03 0.97 -6.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 25/08/06 26/05/06 24/02/06 25/11/05 25/08/05 -
Price 1.04 1.04 0.93 0.94 0.95 0.97 1.20 -
P/RPS 1.01 1.08 1.11 1.20 1.14 1.17 1.43 -20.64%
P/EPS 8.18 13.76 21.53 89.52 33.61 17.96 11.76 -21.44%
EY 12.22 7.27 4.65 1.12 2.98 5.57 8.50 27.29%
DY 2.56 3.85 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.90 0.91 0.84 0.85 0.86 0.84 1.03 -8.57%

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