[WMG] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 36.89%
YoY- 44.18%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 213,498 96,552 40,374 62,218 34,308 44,542 18,994 49.61%
PBT 63,116 -4,118 -8,580 -7,138 -13,230 -16,528 -17,336 -
Tax -18,122 -1,370 -1,252 -926 -212 102 106 -
NP 44,994 -5,488 -9,832 -8,064 -13,442 -16,426 -17,230 -
-
NP to SH 44,994 -5,488 -9,832 -8,064 -13,442 -16,426 -17,230 -
-
Tax Rate 28.71% - - - - - - -
Total Cost 168,504 102,040 50,206 70,282 47,750 60,968 36,224 29.17%
-
Net Worth 372,874 329,516 329,516 346,859 356,467 381,928 424,365 -2.13%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 372,874 329,516 329,516 346,859 356,467 381,928 424,365 -2.13%
NOSH 867,149 867,149 444,585 444,585 426,167 426,167 426,167 12.55%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 21.07% -5.68% -24.35% -12.96% -39.18% -36.88% -90.71% -
ROE 12.07% -1.67% -2.98% -2.32% -3.77% -4.30% -4.06% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.62 11.13 4.66 7.18 4.04 5.25 2.24 49.05%
EPS 3.94 -1.88 -2.38 -2.18 -2.86 -3.20 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.38 0.38 0.40 0.42 0.45 0.50 -2.48%
Adjusted Per Share Value based on latest NOSH - 867,149
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 11.48 5.19 2.17 3.35 1.85 2.40 1.02 49.64%
EPS 2.42 -0.30 -0.53 -0.43 -0.72 -0.88 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.1773 0.1773 0.1866 0.1918 0.2054 0.2283 -2.13%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.405 0.085 0.105 0.12 0.08 0.10 0.18 -
P/RPS 1.64 0.76 2.26 1.67 1.98 1.91 8.04 -23.25%
P/EPS 7.81 -13.43 -9.26 -12.90 -5.05 -5.17 -8.87 -
EY 12.81 -7.45 -10.80 -7.75 -19.80 -19.35 -11.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.22 0.28 0.30 0.19 0.22 0.36 17.32%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 25/08/23 26/08/22 20/08/21 26/08/20 28/08/19 28/08/18 -
Price 0.42 0.085 0.09 0.11 0.185 0.105 0.17 -
P/RPS 1.71 0.76 1.93 1.53 4.58 2.00 7.60 -21.99%
P/EPS 8.09 -13.43 -7.94 -11.83 -11.68 -5.43 -8.37 -
EY 12.35 -7.45 -12.60 -8.45 -8.56 -18.43 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.22 0.24 0.28 0.44 0.23 0.34 19.27%

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