[WMG] QoQ TTM Result on 31-Dec-2005 [#3]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

24-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Dec-2005 [#3]

Profit Trend

QoQ- -48.09%

YoY- -76.48%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	129,075	119,745	119,502	122,456	118,758	125,534	130,774	-0.86%
YoY %	7.79%	0.20%	-2.41%	3.11%	-5.40%	-4.01%	-	-
Horiz. %	98.70%	91.57%	91.38%	93.64%	90.81%	95.99%	100.00%	-
PBT	7,202	1,318	2,691	4,723	8,396	14,836	17,751	-45.16%
YoY %	446.43%	-51.02%	-43.02%	-43.75%	-43.41%	-16.42%	-	-
Horiz. %	40.57%	7.42%	15.16%	26.61%	47.30%	83.58%	100.00%	-
Tax	-4,019	-1,935	-1,092	-547	-352	-496	-559	272.06%
YoY %	-107.70%	-77.20%	-99.63%	-55.40%	29.03%	11.27%	-	-
Horiz. %	718.96%	346.15%	195.35%	97.85%	62.97%	88.73%	100.00%	-
NP	3,183	-617	1,599	4,176	8,044	14,340	17,192	-67.48%
YoY %	615.88%	-138.59%	-61.71%	-48.09%	-43.91%	-16.59%	-	-
Horiz. %	18.51%	-3.59%	9.30%	24.29%	46.79%	83.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,183	-617	1,599	4,176	8,044	14,340	17,192	-67.48%
YoY %	615.88%	-138.59%	-61.71%	-48.09%	-43.91%	-16.59%	-	-
Horiz. %	18.51%	-3.59%	9.30%	24.29%	46.79%	83.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	55.80%	146.81%	40.58%	11.58%	4.19%	3.34%	3.15%	-
YoY %	-61.99%	261.78%	250.43%	176.37%	25.45%	6.03%	-	-
Horiz. %	1,771.43%	4,660.63%	1,288.25%	367.62%	133.02%	106.03%	100.00%	-
Total Cost	125,892	120,362	117,903	118,280	110,714	111,194	113,582	7.09%
YoY %	4.59%	2.09%	-0.32%	6.83%	-0.43%	-2.10%	-	-
Horiz. %	110.84%	105.97%	103.80%	104.14%	97.47%	97.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,999	169,069	166,542	167,839	170,374	175,637	173,390	-0.92%
YoY %	1.14%	1.52%	-0.77%	-1.49%	-3.00%	1.30%	-	-
Horiz. %	98.62%	97.51%	96.05%	96.80%	98.26%	101.30%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	7,542	4,542	4,542	10,646	10,646	10,646	10,646	-20.51%
YoY %	66.05%	0.00%	-57.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.84%	42.66%	42.66%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	236.95%	0.00%	284.06%	254.95%	132.36%	74.25%	61.93%	-
YoY %	0.00%	0.00%	11.42%	92.62%	78.26%	19.89%	-	-
Horiz. %	382.61%	0.00%	458.68%	411.67%	213.73%	119.89%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	170,999	169,069	166,542	167,839	170,374	175,637	173,390	-0.92%
YoY %	1.14%	1.52%	-0.77%	-1.49%	-3.00%	1.30%	-	-
Horiz. %	98.62%	97.51%	96.05%	96.80%	98.26%	101.30%	100.00%	-
NOSH	149,999	152,314	151,401	151,206	146,875	151,411	152,096	-0.92%
YoY %	-1.52%	0.60%	0.13%	2.95%	-3.00%	-0.45%	-	-
Horiz. %	98.62%	100.14%	99.54%	99.41%	96.57%	99.55%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	2.47%	-0.52%	1.34%	3.41%	6.77%	11.42%	13.15%	-
YoY %	575.00%	-138.81%	-60.70%	-49.63%	-40.72%	-13.16%	-	-
Horiz. %	18.78%	-3.95%	10.19%	25.93%	51.48%	86.84%	100.00%	-
ROE	1.86%	-0.36%	0.96%	2.49%	4.72%	8.16%	9.92%	-
YoY %	616.67%	-137.50%	-61.45%	-47.25%	-42.16%	-17.74%	-	-
Horiz. %	18.75%	-3.63%	9.68%	25.10%	47.58%	82.26%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	86.05	78.62	78.93	80.99	80.86	82.91	85.98	0.05%
YoY %	9.45%	-0.39%	-2.54%	0.16%	-2.47%	-3.57%	-	-
Horiz. %	100.08%	91.44%	91.80%	94.20%	94.05%	96.43%	100.00%	-
EPS	2.12	-0.41	1.06	2.76	5.48	9.47	11.30	-67.19%
YoY %	617.07%	-138.68%	-61.59%	-49.64%	-42.13%	-16.19%	-	-
Horiz. %	18.76%	-3.63%	9.38%	24.42%	48.50%	83.81%	100.00%	-
DPS	5.00	2.98	3.00	7.04	7.25	7.03	7.00	-20.07%
YoY %	67.79%	-0.67%	-57.39%	-2.90%	3.13%	0.43%	-	-
Horiz. %	71.43%	42.57%	42.86%	100.57%	103.57%	100.43%	100.00%	-
NAPS	1.14	1.11	1.10	1.11	1.16	1.16	1.14	0.00%
YoY %	2.70%	0.91%	-0.90%	-4.31%	0.00%	1.75%	-	-
Horiz. %	100.00%	97.37%	96.49%	97.37%	101.75%	101.75%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 151,206
RPS	14.88	13.81	13.78	14.12	13.70	14.48	15.08	-0.88%
YoY %	7.75%	0.22%	-2.41%	3.07%	-5.39%	-3.98%	-	-
Horiz. %	98.67%	91.58%	91.38%	93.63%	90.85%	96.02%	100.00%	-
EPS	0.37	-0.07	0.18	0.48	0.93	1.65	1.98	-67.28%
YoY %	628.57%	-138.89%	-62.50%	-48.39%	-43.64%	-16.67%	-	-
Horiz. %	18.69%	-3.54%	9.09%	24.24%	46.97%	83.33%	100.00%	-
DPS	0.87	0.52	0.52	1.23	1.23	1.23	1.23	-20.59%
YoY %	67.31%	0.00%	-57.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.73%	42.28%	42.28%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.1972	0.195	0.1921	0.1936	0.1965	0.2025	0.20	-0.93%
YoY %	1.13%	1.51%	-0.77%	-1.48%	-2.96%	1.25%	-	-
Horiz. %	98.60%	97.50%	96.05%	96.80%	98.25%	101.25%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	0.95	0.92	0.95	0.92	1.19	1.13	1.35	-
P/RPS	1.10	1.17	1.20	1.14	1.47	1.36	1.57	-21.09%
YoY %	-5.98%	-2.50%	5.26%	-22.45%	8.09%	-13.38%	-	-
Horiz. %	70.06%	74.52%	76.43%	72.61%	93.63%	86.62%	100.00%	-
P/EPS	44.77	-227.11	89.95	33.31	21.73	11.93	11.94	141.16%
YoY %	119.71%	-352.48%	170.04%	53.29%	82.15%	-0.08%	-	-
Horiz. %	374.96%	-1,902.09%	753.35%	278.98%	181.99%	99.92%	100.00%	-
EY	2.23	-0.44	1.11	3.00	4.60	8.38	8.37	-58.56%
YoY %	606.82%	-139.64%	-63.00%	-34.78%	-45.11%	0.12%	-	-
Horiz. %	26.64%	-5.26%	13.26%	35.84%	54.96%	100.12%	100.00%	-
DY	5.26	3.24	3.16	7.65	6.09	6.22	5.19	0.89%
YoY %	62.35%	2.53%	-58.69%	25.62%	-2.09%	19.85%	-	-
Horiz. %	101.35%	62.43%	60.89%	147.40%	117.34%	119.85%	100.00%	-
P/NAPS	0.83	0.83	0.86	0.83	1.03	0.97	1.18	-20.89%
YoY %	0.00%	-3.49%	3.61%	-19.42%	6.19%	-17.80%	-	-
Horiz. %	70.34%	70.34%	72.88%	70.34%	87.29%	82.20%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/06	25/08/06	26/05/06	24/02/06	25/11/05	25/08/05	25/05/05	-
Price	1.04	0.93	0.94	0.95	0.97	1.20	1.06	-
P/RPS	1.21	1.18	1.19	1.17	1.20	1.45	1.23	-1.08%
YoY %	2.54%	-0.84%	1.71%	-2.50%	-17.24%	17.89%	-	-
Horiz. %	98.37%	95.93%	96.75%	95.12%	97.56%	117.89%	100.00%	-
P/EPS	49.01	-229.58	89.00	34.40	17.71	12.67	9.38	200.80%
YoY %	121.35%	-357.96%	158.72%	94.24%	39.78%	35.07%	-	-
Horiz. %	522.49%	-2,447.55%	948.83%	366.74%	188.81%	135.07%	100.00%	-
EY	2.04	-0.44	1.12	2.91	5.65	7.89	10.66	-66.75%
YoY %	563.64%	-139.29%	-61.51%	-48.50%	-28.39%	-25.98%	-	-
Horiz. %	19.14%	-4.13%	10.51%	27.30%	53.00%	74.02%	100.00%	-
DY	4.81	3.21	3.19	7.41	7.47	5.86	6.60	-19.00%
YoY %	49.84%	0.63%	-56.95%	-0.80%	27.47%	-11.21%	-	-
Horiz. %	72.88%	48.64%	48.33%	112.27%	113.18%	88.79%	100.00%	-
P/NAPS	0.91	0.84	0.85	0.86	0.84	1.03	0.93	-1.43%
YoY %	8.33%	-1.18%	-1.16%	2.38%	-18.45%	10.75%	-	-
Horiz. %	97.85%	90.32%	91.40%	92.47%	90.32%	110.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos