[WMG] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 21.09%
YoY- 1344.28%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 130,258 127,492 114,717 161,191 119,389 130,774 124,438 0.76%
PBT 9,908 11,749 1,543 32,774 2,477 17,751 10,265 -0.58%
Tax 426 -1,506 -404 -9,680 -878 -558 -935 -
NP 10,334 10,243 1,139 23,094 1,599 17,193 9,330 1.71%
-
NP to SH 4,511 9,866 1,139 23,094 1,599 17,193 9,330 -11.40%
-
Tax Rate -4.30% 12.82% 26.18% 29.54% 35.45% 3.14% 9.11% -
Total Cost 119,924 117,249 113,578 138,097 117,790 113,581 115,108 0.68%
-
Net Worth 201,261 198,551 175,346 181,484 167,514 172,243 157,235 4.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,750 5,672 5,994 8,999 4,568 10,576 4,535 4.03%
Div Payout % 127.47% 57.50% 526.32% 38.97% 285.71% 61.52% 48.61% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 201,261 198,551 175,346 181,484 167,514 172,243 157,235 4.19%
NOSH 143,757 141,822 149,868 149,987 152,285 151,090 151,188 -0.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.93% 8.03% 0.99% 14.33% 1.34% 13.15% 7.50% -
ROE 2.24% 4.97% 0.65% 12.73% 0.95% 9.98% 5.93% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.61 89.90 76.55 107.47 78.40 86.55 82.31 1.61%
EPS 3.14 6.68 0.76 15.40 1.05 11.38 6.17 -10.64%
DPS 4.00 4.00 4.00 6.00 3.00 7.00 3.00 4.90%
NAPS 1.40 1.40 1.17 1.21 1.10 1.14 1.04 5.07%
Adjusted Per Share Value based on latest NOSH - 149,557
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.02 14.70 13.23 18.59 13.77 15.08 14.35 0.76%
EPS 0.52 1.14 0.13 2.66 0.18 1.98 1.08 -11.46%
DPS 0.66 0.65 0.69 1.04 0.53 1.22 0.52 4.05%
NAPS 0.2321 0.229 0.2022 0.2093 0.1932 0.1986 0.1813 4.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.78 0.66 0.72 0.99 0.95 1.35 1.00 -
P/RPS 0.86 0.73 0.94 0.92 1.21 1.56 1.21 -5.52%
P/EPS 24.86 9.49 94.74 6.43 90.48 11.86 16.20 7.39%
EY 4.02 10.54 1.06 15.55 1.11 8.43 6.17 -6.88%
DY 5.13 6.06 5.56 6.06 3.16 5.19 3.00 9.34%
P/NAPS 0.56 0.47 0.62 0.82 0.86 1.18 0.96 -8.58%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 27/05/08 25/05/07 26/05/06 25/05/05 27/05/04 -
Price 0.72 0.70 0.73 0.98 0.94 1.06 0.88 -
P/RPS 0.79 0.78 0.95 0.91 1.20 1.22 1.07 -4.92%
P/EPS 22.95 10.06 96.05 6.36 89.52 9.32 14.26 8.25%
EY 4.36 9.94 1.04 15.71 1.12 10.74 7.01 -7.60%
DY 5.56 5.71 5.48 6.12 3.19 6.60 3.41 8.48%
P/NAPS 0.51 0.50 0.62 0.81 0.85 0.93 0.85 -8.15%

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