[WMG] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 238.84%
YoY- 137.18%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 138,186 142,918 129,317 121,568 110,066 95,562 86,682 36.42%
PBT 20,424 22,105 14,432 5,856 -2,065 -10,605 -12,458 -
Tax -1,204 -1,602 -1,290 -1,270 -1,238 -560 2,093 -
NP 19,220 20,503 13,142 4,586 -3,303 -11,165 -10,365 -
-
NP to SH 19,220 20,503 13,142 4,586 -3,303 -11,165 -12,678 -
-
Tax Rate 5.90% 7.25% 8.94% 21.69% - - - -
Total Cost 118,966 122,415 116,175 116,982 113,369 106,727 97,047 14.52%
-
Net Worth 161,790 158,733 151,134 146,415 140,528 138,867 145,159 7.49%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,534 4,534 4,534 3,024 3,024 3,024 3,024 30.96%
Div Payout % 23.59% 22.11% 34.50% 65.94% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 161,790 158,733 151,134 146,415 140,528 138,867 145,159 7.49%
NOSH 151,205 151,175 151,134 150,943 151,106 150,943 151,208 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.91% 14.35% 10.16% 3.77% -3.00% -11.68% -11.96% -
ROE 11.88% 12.92% 8.70% 3.13% -2.35% -8.04% -8.73% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 91.39 94.54 85.56 80.54 72.84 63.31 57.33 36.42%
EPS 12.71 13.56 8.70 3.04 -2.19 -7.40 -8.38 -
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 31.00%
NAPS 1.07 1.05 1.00 0.97 0.93 0.92 0.96 7.49%
Adjusted Per Share Value based on latest NOSH - 150,943
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.94 16.48 14.91 14.02 12.69 11.02 10.00 36.41%
EPS 2.22 2.36 1.52 0.53 -0.38 -1.29 -1.46 -
DPS 0.52 0.52 0.52 0.35 0.35 0.35 0.35 30.17%
NAPS 0.1866 0.1831 0.1743 0.1688 0.1621 0.1601 0.1674 7.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.92 0.72 0.58 0.61 0.66 0.74 1.01 -
P/RPS 1.01 0.76 0.68 0.76 0.91 1.17 1.76 -30.91%
P/EPS 7.24 5.31 6.67 20.08 -30.19 -10.00 -12.05 -
EY 13.82 18.84 14.99 4.98 -3.31 -10.00 -8.30 -
DY 3.26 4.17 5.17 3.28 3.03 2.70 1.98 39.39%
P/NAPS 0.86 0.69 0.58 0.63 0.71 0.80 1.05 -12.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 22/08/03 28/05/03 26/02/03 26/11/02 26/08/02 24/05/02 -
Price 0.92 0.95 0.58 0.56 0.70 0.73 0.87 -
P/RPS 1.01 1.00 0.68 0.70 0.96 1.15 1.52 -23.83%
P/EPS 7.24 7.00 6.67 18.43 -32.02 -9.87 -10.38 -
EY 13.82 14.28 14.99 5.43 -3.12 -10.13 -9.64 -
DY 3.26 3.16 5.17 3.57 2.86 2.74 2.30 26.15%
P/NAPS 0.86 0.90 0.58 0.58 0.75 0.79 0.91 -3.69%

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