[WMG] YoY Annualized Quarter 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- 3.48%
YoY- 225.21%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 122,993 135,246 136,422 143,490 122,278 153,797 126,465 -0.46%
PBT -74,008 -38,456 7,430 12,516 4,665 27,673 4,964 -
Tax -110 -145 414 -2,538 -1,597 -8,601 -672 -26.02%
NP -74,118 -38,601 7,845 9,977 3,068 19,072 4,292 -
-
NP to SH -44,417 -45,616 3,780 9,977 3,068 19,072 4,292 -
-
Tax Rate - - -5.57% 20.28% 34.23% 31.08% 13.54% -
Total Cost 197,111 173,847 128,577 133,513 119,210 134,725 122,173 8.29%
-
Net Worth 104,015 160,413 200,032 196,372 176,310 172,608 168,541 -7.72%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 4,002 - -
Div Payout % - - - - - 20.99% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 104,015 160,413 200,032 196,372 176,310 172,608 168,541 -7.72%
NOSH 140,561 141,958 143,908 148,767 149,415 150,094 151,839 -1.27%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -60.26% -28.54% 5.75% 6.95% 2.51% 12.40% 3.39% -
ROE -42.70% -28.44% 1.89% 5.08% 1.74% 11.05% 2.55% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.50 95.27 94.80 96.45 81.84 102.47 83.29 0.82%
EPS -31.60 -32.13 2.63 6.71 2.05 12.71 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
NAPS 0.74 1.13 1.39 1.32 1.18 1.15 1.11 -6.53%
Adjusted Per Share Value based on latest NOSH - 147,071
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.18 15.60 15.73 16.55 14.10 17.74 14.58 -0.46%
EPS -5.12 -5.26 0.44 1.15 0.35 2.20 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.12 0.185 0.2307 0.2265 0.2033 0.1991 0.1944 -7.72%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.50 0.74 0.70 0.63 1.00 1.01 0.92 -
P/RPS 0.57 0.78 0.74 0.65 1.22 0.99 1.10 -10.37%
P/EPS -1.58 -2.30 26.65 9.39 48.70 7.95 32.55 -
EY -63.20 -43.42 3.75 10.65 2.05 12.58 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 2.64 0.00 -
P/NAPS 0.68 0.65 0.50 0.48 0.85 0.88 0.83 -3.26%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 25/02/10 26/02/09 27/02/08 27/02/07 24/02/06 -
Price 0.50 0.73 0.74 0.69 0.80 1.04 0.95 -
P/RPS 0.57 0.77 0.78 0.72 0.98 1.01 1.14 -10.90%
P/EPS -1.58 -2.27 28.17 10.29 38.96 8.18 33.61 -
EY -63.20 -44.02 3.55 9.72 2.57 12.22 2.98 -
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.68 0.65 0.53 0.52 0.68 0.90 0.86 -3.83%

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