[WMG] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 514.29%
YoY- -43.01%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 116,698 118,006 127,492 130,626 128,752 117,081 114,717 1.14%
PBT 9,009 12,608 11,749 7,431 482 -4,639 1,543 223.89%
Tax -359 -1,628 -1,500 -1,110 547 1,325 -404 -7.56%
NP 8,650 10,980 10,249 6,321 1,029 -3,314 1,139 285.88%
-
NP to SH 5,976 9,445 9,872 6,321 1,029 -3,314 1,139 201.63%
-
Tax Rate 3.98% 12.91% 12.77% 14.94% -113.49% - 26.18% -
Total Cost 108,048 107,026 117,243 124,305 127,723 120,395 113,578 -3.26%
-
Net Worth 198,851 202,244 119,328 194,134 195,456 178,311 174,299 9.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,773 4,773 4,773 5,958 5,958 5,958 5,958 -13.73%
Div Payout % 79.87% 50.54% 48.35% 94.27% 579.10% 0.00% 523.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,851 202,244 119,328 194,134 195,456 178,311 174,299 9.17%
NOSH 143,058 145,499 119,328 147,071 149,203 151,111 148,974 -2.66%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.41% 9.30% 8.04% 4.84% 0.80% -2.83% 0.99% -
ROE 3.01% 4.67% 8.27% 3.26% 0.53% -1.86% 0.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 81.57 81.10 106.84 88.82 86.29 77.48 77.00 3.91%
EPS 4.18 6.49 8.27 4.30 0.69 -2.19 0.76 211.26%
DPS 3.34 3.28 4.00 4.05 4.00 4.00 4.00 -11.31%
NAPS 1.39 1.39 1.00 1.32 1.31 1.18 1.17 12.16%
Adjusted Per Share Value based on latest NOSH - 147,071
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.46 13.61 14.70 15.06 14.85 13.50 13.23 1.15%
EPS 0.69 1.09 1.14 0.73 0.12 -0.38 0.13 203.96%
DPS 0.55 0.55 0.55 0.69 0.69 0.69 0.69 -14.01%
NAPS 0.2293 0.2332 0.1376 0.2239 0.2254 0.2056 0.201 9.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.81 0.66 0.63 0.72 0.69 0.72 -
P/RPS 1.01 1.00 0.62 0.71 0.83 0.89 0.94 4.90%
P/EPS 19.63 12.48 7.98 14.66 104.40 -31.46 94.17 -64.80%
EY 5.09 8.01 12.53 6.82 0.96 -3.18 1.06 184.35%
DY 4.07 4.05 6.06 6.43 5.56 5.80 5.56 -18.76%
P/NAPS 0.59 0.58 0.66 0.48 0.55 0.58 0.62 -3.24%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 26/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.73 0.77 0.70 0.69 0.60 0.69 0.73 -
P/RPS 0.89 0.95 0.66 0.78 0.70 0.89 0.95 -4.25%
P/EPS 17.48 11.86 8.46 16.05 87.00 -31.46 95.48 -67.72%
EY 5.72 8.43 11.82 6.23 1.15 -3.18 1.05 209.28%
DY 4.57 4.26 5.71 5.87 6.67 5.80 5.48 -11.39%
P/NAPS 0.53 0.55 0.70 0.52 0.46 0.58 0.62 -9.91%

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