[WMG] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 70.42%
YoY- 69.93%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 142,918 129,317 121,568 110,066 95,562 86,682 82,437 44.45%
PBT 22,105 14,432 5,856 -2,065 -10,605 -12,458 -12,069 -
Tax -1,602 -1,290 -1,270 -1,238 -560 2,093 5,333 -
NP 20,503 13,142 4,586 -3,303 -11,165 -10,365 -6,736 -
-
NP to SH 20,503 13,142 4,586 -3,303 -11,165 -12,678 -12,335 -
-
Tax Rate 7.25% 8.94% 21.69% - - - - -
Total Cost 122,415 116,175 116,982 113,369 106,727 97,047 89,173 23.59%
-
Net Worth 158,733 151,134 146,415 140,528 138,867 145,159 147,580 4.99%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,534 4,534 3,024 3,024 3,024 3,024 3,016 31.32%
Div Payout % 22.11% 34.50% 65.94% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 158,733 151,134 146,415 140,528 138,867 145,159 147,580 4.99%
NOSH 151,175 151,134 150,943 151,106 150,943 151,208 150,592 0.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.35% 10.16% 3.77% -3.00% -11.68% -11.96% -8.17% -
ROE 12.92% 8.70% 3.13% -2.35% -8.04% -8.73% -8.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 94.54 85.56 80.54 72.84 63.31 57.33 54.74 44.09%
EPS 13.56 8.70 3.04 -2.19 -7.40 -8.38 -8.19 -
DPS 3.00 3.00 2.00 2.00 2.00 2.00 2.00 31.13%
NAPS 1.05 1.00 0.97 0.93 0.92 0.96 0.98 4.72%
Adjusted Per Share Value based on latest NOSH - 151,106
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.48 14.91 14.02 12.69 11.02 10.00 9.51 44.41%
EPS 2.36 1.52 0.53 -0.38 -1.29 -1.46 -1.42 -
DPS 0.52 0.52 0.35 0.35 0.35 0.35 0.35 30.29%
NAPS 0.1831 0.1743 0.1688 0.1621 0.1601 0.1674 0.1702 5.00%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.72 0.58 0.61 0.66 0.74 1.01 0.98 -
P/RPS 0.76 0.68 0.76 0.91 1.17 1.76 1.79 -43.59%
P/EPS 5.31 6.67 20.08 -30.19 -10.00 -12.05 -11.96 -
EY 18.84 14.99 4.98 -3.31 -10.00 -8.30 -8.36 -
DY 4.17 5.17 3.28 3.03 2.70 1.98 2.04 61.27%
P/NAPS 0.69 0.58 0.63 0.71 0.80 1.05 1.00 -21.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 28/05/03 26/02/03 26/11/02 26/08/02 24/05/02 27/02/02 -
Price 0.95 0.58 0.56 0.70 0.73 0.87 0.88 -
P/RPS 1.00 0.68 0.70 0.96 1.15 1.52 1.61 -27.26%
P/EPS 7.00 6.67 18.43 -32.02 -9.87 -10.38 -10.74 -
EY 14.28 14.99 5.43 -3.12 -10.13 -9.64 -9.31 -
DY 3.16 5.17 3.57 2.86 2.74 2.30 2.27 24.74%
P/NAPS 0.90 0.58 0.58 0.75 0.79 0.91 0.90 0.00%

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