[WMG] QoQ TTM Result on 31-Mar-2008 [#4]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

27-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Mar-2008 [#4]

Profit Trend

QoQ- -89.73%

YoY- -95.07%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	130,626	128,752	117,081	114,717	137,552	150,416	162,150	-13.36%
YoY %	1.46%	9.97%	2.06%	-16.60%	-8.55%	-7.24%	-	-
Horiz. %	80.56%	79.40%	72.21%	70.75%	84.83%	92.76%	100.00%	-
PBT	7,431	482	-4,639	1,543	15,518	30,783	36,370	-65.14%
YoY %	1,441.70%	110.39%	-400.65%	-90.06%	-49.59%	-15.36%	-	-
Horiz. %	20.43%	1.33%	-12.76%	4.24%	42.67%	84.64%	100.00%	-
Tax	-1,110	547	1,325	-404	-4,427	-8,438	-10,332	-77.24%
YoY %	-302.93%	-58.72%	427.97%	90.87%	47.53%	18.33%	-	-
Horiz. %	10.74%	-5.29%	-12.82%	3.91%	42.85%	81.67%	100.00%	-
NP	6,321	1,029	-3,314	1,139	11,091	22,345	26,038	-60.91%
YoY %	514.29%	131.05%	-390.96%	-89.73%	-50.36%	-14.18%	-	-
Horiz. %	24.28%	3.95%	-12.73%	4.37%	42.60%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,321	1,029	-3,314	1,139	11,091	22,345	26,038	-60.91%
YoY %	514.29%	131.05%	-390.96%	-89.73%	-50.36%	-14.18%	-	-
Horiz. %	24.28%	3.95%	-12.73%	4.37%	42.60%	85.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.94%	-113.49%	-	26.18%	28.53%	27.41%	28.41%	-
YoY %	113.16%	0.00%	-	-8.24%	4.09%	-3.52%	-	-
Horiz. %	52.59%	-399.47%	-	92.15%	100.42%	96.48%	100.00%	-
Total Cost	124,305	127,723	120,395	113,578	126,461	128,071	136,112	-5.84%
YoY %	-2.68%	6.09%	6.00%	-10.19%	-1.26%	-5.91%	-	-
Horiz. %	91.33%	93.84%	88.45%	83.44%	92.91%	94.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,134	195,456	178,311	174,299	177,337	184,382	185,353	3.11%
YoY %	-0.68%	9.62%	2.30%	-1.71%	-3.82%	-0.52%	-	-
Horiz. %	104.74%	105.45%	96.20%	94.04%	95.68%	99.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	5,958	5,958	5,958	5,958	5,982	5,982	8,982	-23.84%
YoY %	0.00%	0.00%	0.00%	-0.40%	0.00%	-33.40%	-	-
Horiz. %	66.33%	66.33%	66.33%	66.33%	66.60%	66.60%	100.00%	-
Div Payout %	94.27%	579.10%	0.00%	523.18%	53.94%	26.77%	34.50%	-
YoY %	-83.72%	0.00%	0.00%	869.93%	101.49%	-22.41%	-	-
Horiz. %	273.25%	1,678.55%	0.00%	1,516.46%	156.35%	77.59%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	194,134	195,456	178,311	174,299	177,337	184,382	185,353	3.11%
YoY %	-0.68%	9.62%	2.30%	-1.71%	-3.82%	-0.52%	-	-
Horiz. %	104.74%	105.45%	96.20%	94.04%	95.68%	99.48%	100.00%	-
NOSH	147,071	149,203	151,111	148,974	150,285	148,695	149,478	-1.07%
YoY %	-1.43%	-1.26%	1.43%	-0.87%	1.07%	-0.52%	-	-
Horiz. %	98.39%	99.82%	101.09%	99.66%	100.54%	99.48%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	4.84%	0.80%	-2.83%	0.99%	8.06%	14.86%	16.06%	-
YoY %	505.00%	128.27%	-385.86%	-87.72%	-45.76%	-7.47%	-	-
Horiz. %	30.14%	4.98%	-17.62%	6.16%	50.19%	92.53%	100.00%	-
ROE	3.26%	0.53%	-1.86%	0.65%	6.25%	12.12%	14.05%	-
YoY %	515.09%	128.49%	-386.15%	-89.60%	-48.43%	-13.74%	-	-
Horiz. %	23.20%	3.77%	-13.24%	4.63%	44.48%	86.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	88.82	86.29	77.48	77.00	91.53	101.16	108.48	-12.42%
YoY %	2.93%	11.37%	0.62%	-15.87%	-9.52%	-6.75%	-	-
Horiz. %	81.88%	79.54%	71.42%	70.98%	84.38%	93.25%	100.00%	-
EPS	4.30	0.69	-2.19	0.76	7.38	15.03	17.42	-60.48%
YoY %	523.19%	131.51%	-388.16%	-89.70%	-50.90%	-13.72%	-	-
Horiz. %	24.68%	3.96%	-12.57%	4.36%	42.37%	86.28%	100.00%	-
DPS	4.05	4.00	4.00	4.00	4.00	4.00	6.00	-22.95%
YoY %	1.25%	0.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	67.50%	66.67%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	1.32	1.31	1.18	1.17	1.18	1.24	1.24	4.23%
YoY %	0.76%	11.02%	0.85%	-0.85%	-4.84%	0.00%	-	-
Horiz. %	106.45%	105.65%	95.16%	94.35%	95.16%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 148,974
RPS	15.06	14.85	13.50	13.23	15.86	17.35	18.70	-13.38%
YoY %	1.41%	10.00%	2.04%	-16.58%	-8.59%	-7.22%	-	-
Horiz. %	80.53%	79.41%	72.19%	70.75%	84.81%	92.78%	100.00%	-
EPS	0.73	0.12	-0.38	0.13	1.28	2.58	3.00	-60.85%
YoY %	508.33%	131.58%	-392.31%	-89.84%	-50.39%	-14.00%	-	-
Horiz. %	24.33%	4.00%	-12.67%	4.33%	42.67%	86.00%	100.00%	-
DPS	0.69	0.69	0.69	0.69	0.69	0.69	1.04	-23.83%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-33.65%	-	-
Horiz. %	66.35%	66.35%	66.35%	66.35%	66.35%	66.35%	100.00%	-
NAPS	0.2239	0.2254	0.2056	0.201	0.2045	0.2126	0.2138	3.11%
YoY %	-0.67%	9.63%	2.29%	-1.71%	-3.81%	-0.56%	-	-
Horiz. %	104.72%	105.43%	96.16%	94.01%	95.65%	99.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.63	0.72	0.69	0.72	1.00	1.16	1.42	-
P/RPS	0.71	0.83	0.89	0.94	1.09	1.15	1.31	-33.40%
YoY %	-14.46%	-6.74%	-5.32%	-13.76%	-5.22%	-12.21%	-	-
Horiz. %	54.20%	63.36%	67.94%	71.76%	83.21%	87.79%	100.00%	-
P/EPS	14.66	104.40	-31.46	94.17	13.55	7.72	8.15	47.64%
YoY %	-85.96%	431.85%	-133.41%	594.98%	75.52%	-5.28%	-	-
Horiz. %	179.88%	1,280.98%	-386.01%	1,155.46%	166.26%	94.72%	100.00%	-
EY	6.82	0.96	-3.18	1.06	7.38	12.95	12.27	-32.27%
YoY %	610.42%	130.19%	-400.00%	-85.64%	-43.01%	5.54%	-	-
Horiz. %	55.58%	7.82%	-25.92%	8.64%	60.15%	105.54%	100.00%	-
DY	6.43	5.56	5.80	5.56	4.00	3.45	4.23	32.03%
YoY %	15.65%	-4.14%	4.32%	39.00%	15.94%	-18.44%	-	-
Horiz. %	152.01%	131.44%	137.12%	131.44%	94.56%	81.56%	100.00%	-
P/NAPS	0.48	0.55	0.58	0.62	0.85	0.94	1.15	-44.00%
YoY %	-12.73%	-5.17%	-6.45%	-27.06%	-9.57%	-18.26%	-	-
Horiz. %	41.74%	47.83%	50.43%	53.91%	73.91%	81.74%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	26/11/08	28/08/08	27/05/08	27/02/08	28/11/07	29/08/07	-
Price	0.69	0.60	0.69	0.73	0.80	0.99	1.12	-
P/RPS	0.78	0.70	0.89	0.95	0.87	0.98	1.03	-16.84%
YoY %	11.43%	-21.35%	-6.32%	9.20%	-11.22%	-4.85%	-	-
Horiz. %	75.73%	67.96%	86.41%	92.23%	84.47%	95.15%	100.00%	-
P/EPS	16.05	87.00	-31.46	95.48	10.84	6.59	6.43	83.50%
YoY %	-81.55%	376.54%	-132.95%	780.81%	64.49%	2.49%	-	-
Horiz. %	249.61%	1,353.03%	-489.27%	1,484.91%	168.58%	102.49%	100.00%	-
EY	6.23	1.15	-3.18	1.05	9.22	15.18	15.55	-45.50%
YoY %	441.74%	136.16%	-402.86%	-88.61%	-39.26%	-2.38%	-	-
Horiz. %	40.06%	7.40%	-20.45%	6.75%	59.29%	97.62%	100.00%	-
DY	5.87	6.67	5.80	5.48	5.00	4.04	5.36	6.21%
YoY %	-11.99%	15.00%	5.84%	9.60%	23.76%	-24.63%	-	-
Horiz. %	109.51%	124.44%	108.21%	102.24%	93.28%	75.37%	100.00%	-
P/NAPS	0.52	0.46	0.58	0.62	0.68	0.80	0.90	-30.51%
YoY %	13.04%	-20.69%	-6.45%	-8.82%	-15.00%	-11.11%	-	-
Horiz. %	57.78%	51.11%	64.44%	68.89%	75.56%	88.89%	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