[WMG] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -16.59%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 119,502 122,456 118,758 125,534 130,774 131,236 125,845 -3.39%
PBT 2,691 4,723 8,396 14,836 17,751 18,053 14,216 -67.06%
Tax -1,092 -547 -352 -496 -559 -295 -336 119.56%
NP 1,599 4,176 8,044 14,340 17,192 17,758 13,880 -76.35%
-
NP to SH 1,599 4,176 8,044 14,340 17,192 17,758 14,024 -76.51%
-
Tax Rate 40.58% 11.58% 4.19% 3.34% 3.15% 1.63% 2.36% -
Total Cost 117,903 118,280 110,714 111,194 113,582 113,478 111,965 3.50%
-
Net Worth 166,542 167,839 170,374 175,637 173,390 176,576 172,345 -2.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,542 10,646 10,646 10,646 10,646 4,512 4,512 0.44%
Div Payout % 284.06% 254.95% 132.36% 74.25% 61.93% 25.41% 32.18% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 166,542 167,839 170,374 175,637 173,390 176,576 172,345 -2.25%
NOSH 151,401 151,206 146,875 151,411 152,096 156,262 151,180 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.34% 3.41% 6.77% 11.42% 13.15% 13.53% 11.03% -
ROE 0.96% 2.49% 4.72% 8.16% 9.92% 10.06% 8.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.93 80.99 80.86 82.91 85.98 83.98 83.24 -3.48%
EPS 1.06 2.76 5.48 9.47 11.30 11.36 9.28 -76.48%
DPS 3.00 7.04 7.25 7.03 7.00 2.89 3.00 0.00%
NAPS 1.10 1.11 1.16 1.16 1.14 1.13 1.14 -2.35%
Adjusted Per Share Value based on latest NOSH - 151,411
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.78 14.12 13.70 14.48 15.08 15.13 14.51 -3.38%
EPS 0.18 0.48 0.93 1.65 1.98 2.05 1.62 -76.91%
DPS 0.52 1.23 1.23 1.23 1.23 0.52 0.52 0.00%
NAPS 0.1921 0.1936 0.1965 0.2025 0.20 0.2036 0.1987 -2.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.95 0.92 1.19 1.13 1.35 1.06 1.10 -
P/RPS 1.20 1.14 1.47 1.36 1.57 1.26 1.32 -6.16%
P/EPS 89.95 33.31 21.73 11.93 11.94 9.33 11.86 286.49%
EY 1.11 3.00 4.60 8.38 8.37 10.72 8.43 -74.15%
DY 3.16 7.65 6.09 6.22 5.19 2.72 2.73 10.25%
P/NAPS 0.86 0.83 1.03 0.97 1.18 0.94 0.96 -7.07%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 25/11/05 25/08/05 25/05/05 24/02/05 29/11/04 -
Price 0.94 0.95 0.97 1.20 1.06 1.20 1.06 -
P/RPS 1.19 1.17 1.20 1.45 1.23 1.43 1.27 -4.24%
P/EPS 89.00 34.40 17.71 12.67 9.38 10.56 11.43 293.34%
EY 1.12 2.91 5.65 7.89 10.66 9.47 8.75 -74.63%
DY 3.19 7.41 7.47 5.86 6.60 2.41 2.83 8.31%
P/NAPS 0.85 0.86 0.84 1.03 0.93 1.06 0.93 -5.82%

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