[WMG] YoY TTM Result on 30-Jun-2006 [#1]

Stock

[WMG] WMG HOLDINGS BERHAD

Announcement Date

25-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- -138.59%

YoY- -104.3%

Quarter Report

WMG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	118,006	117,081	162,150	119,745	125,534	119,631	142,918	-3.13%
YoY %	0.79%	-27.79%	35.41%	-4.61%	4.93%	-16.29%	-	-
Horiz. %	82.57%	81.92%	113.46%	83.79%	87.84%	83.71%	100.00%	-
PBT	12,608	-4,639	36,370	1,318	14,836	9,914	22,105	-8.92%
YoY %	371.78%	-112.76%	2,659.48%	-91.12%	49.65%	-55.15%	-	-
Horiz. %	57.04%	-20.99%	164.53%	5.96%	67.12%	44.85%	100.00%	-
Tax	-1,628	1,325	-10,332	-1,935	-496	-433	-1,602	0.26%
YoY %	-222.87%	112.82%	-433.95%	-290.12%	-14.55%	72.97%	-	-
Horiz. %	101.62%	-82.71%	644.94%	120.79%	30.96%	27.03%	100.00%	-
NP	10,980	-3,314	26,038	-617	14,340	9,481	20,503	-9.87%
YoY %	431.32%	-112.73%	4,320.10%	-104.30%	51.25%	-53.76%	-	-
Horiz. %	53.55%	-16.16%	127.00%	-3.01%	69.94%	46.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,445	-3,314	26,038	-617	14,340	9,625	20,503	-12.10%
YoY %	385.00%	-112.73%	4,320.10%	-104.30%	48.99%	-53.06%	-	-
Horiz. %	46.07%	-16.16%	127.00%	-3.01%	69.94%	46.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.91%	-	28.41%	146.81%	3.34%	4.37%	7.25%	-
YoY %	0.00%	-	-80.65%	4,295.51%	-23.57%	-39.72%	-	-
Horiz. %	178.07%	-	391.86%	2,024.97%	46.07%	60.28%	100.00%	-
Total Cost	107,026	120,395	136,112	120,362	111,194	110,150	122,415	-2.21%
YoY %	-11.10%	-11.55%	13.09%	8.25%	0.95%	-10.02%	-	-
Horiz. %	87.43%	98.35%	111.19%	98.32%	90.83%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,244	178,311	185,353	169,069	175,637	164,801	158,733	4.11%
YoY %	13.42%	-3.80%	9.63%	-3.74%	6.58%	3.82%	-	-
Horiz. %	127.41%	112.33%	116.77%	106.51%	110.65%	103.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	4,773	5,958	8,982	4,542	10,646	4,512	4,534	0.85%
YoY %	-19.89%	-33.67%	97.75%	-57.34%	135.95%	-0.49%	-	-
Horiz. %	105.27%	131.41%	198.10%	100.18%	234.80%	99.51%	100.00%	-
Div Payout %	50.54%	0.00%	34.50%	0.00%	74.25%	46.88%	22.11%	-
YoY %	0.00%	0.00%	0.00%	0.00%	58.38%	112.03%	-	-
Horiz. %	228.58%	0.00%	156.04%	0.00%	335.82%	212.03%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	202,244	178,311	185,353	169,069	175,637	164,801	158,733	4.11%
YoY %	13.42%	-3.80%	9.63%	-3.74%	6.58%	3.82%	-	-
Horiz. %	127.41%	112.33%	116.77%	106.51%	110.65%	103.82%	100.00%	-
NOSH	145,499	151,111	149,478	152,314	151,411	151,193	151,175	-0.63%
YoY %	-3.71%	1.09%	-1.86%	0.60%	0.14%	0.01%	-	-
Horiz. %	96.25%	99.96%	98.88%	100.75%	100.16%	100.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	9.30%	-2.83%	16.06%	-0.52%	11.42%	7.93%	14.35%	-
YoY %	428.62%	-117.62%	3,188.46%	-104.55%	44.01%	-44.74%	-	-
Horiz. %	64.81%	-19.72%	111.92%	-3.62%	79.58%	55.26%	100.00%	-
ROE	4.67%	-1.86%	14.05%	-0.36%	8.16%	5.84%	12.92%	-
YoY %	351.08%	-113.24%	4,002.78%	-104.41%	39.73%	-54.80%	-	-
Horiz. %	36.15%	-14.40%	108.75%	-2.79%	63.16%	45.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	81.10	77.48	108.48	78.62	82.91	79.12	94.54	-2.52%
YoY %	4.67%	-28.58%	37.98%	-5.17%	4.79%	-16.31%	-	-
Horiz. %	85.78%	81.95%	114.75%	83.16%	87.70%	83.69%	100.00%	-
EPS	6.49	-2.19	17.42	-0.41	9.47	6.37	13.56	-11.54%
YoY %	396.35%	-112.57%	4,348.78%	-104.33%	48.67%	-53.02%	-	-
Horiz. %	47.86%	-16.15%	128.47%	-3.02%	69.84%	46.98%	100.00%	-
DPS	3.28	4.00	6.00	2.98	7.03	3.00	3.00	1.49%
YoY %	-18.00%	-33.33%	101.34%	-57.61%	134.33%	0.00%	-	-
Horiz. %	109.33%	133.33%	200.00%	99.33%	234.33%	100.00%	100.00%	-
NAPS	1.39	1.18	1.24	1.11	1.16	1.09	1.05	4.78%
YoY %	17.80%	-4.84%	11.71%	-4.31%	6.42%	3.81%	-	-
Horiz. %	132.38%	112.38%	118.10%	105.71%	110.48%	103.81%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 152,314
RPS	13.61	13.50	18.70	13.81	14.48	13.80	16.48	-3.13%
YoY %	0.81%	-27.81%	35.41%	-4.63%	4.93%	-16.26%	-	-
Horiz. %	82.58%	81.92%	113.47%	83.80%	87.86%	83.74%	100.00%	-
EPS	1.09	-0.38	3.00	-0.07	1.65	1.11	2.36	-12.07%
YoY %	386.84%	-112.67%	4,385.71%	-104.24%	48.65%	-52.97%	-	-
Horiz. %	46.19%	-16.10%	127.12%	-2.97%	69.92%	47.03%	100.00%	-
DPS	0.55	0.69	1.04	0.52	1.23	0.52	0.52	0.93%
YoY %	-20.29%	-33.65%	100.00%	-57.72%	136.54%	0.00%	-	-
Horiz. %	105.77%	132.69%	200.00%	100.00%	236.54%	100.00%	100.00%	-
NAPS	0.2332	0.2056	0.2138	0.195	0.2025	0.19	0.1831	4.10%
YoY %	13.42%	-3.84%	9.64%	-3.70%	6.58%	3.77%	-	-
Horiz. %	127.36%	112.29%	116.77%	106.50%	110.60%	103.77%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.81	0.69	1.42	0.92	1.13	0.88	0.72	-
P/RPS	1.00	0.89	1.31	1.17	1.36	1.11	0.76	4.67%
YoY %	12.36%	-32.06%	11.97%	-13.97%	22.52%	46.05%	-	-
Horiz. %	131.58%	117.11%	172.37%	153.95%	178.95%	146.05%	100.00%	-
P/EPS	12.48	-31.46	8.15	-227.11	11.93	13.82	5.31	15.29%
YoY %	139.67%	-486.01%	103.59%	-2,003.69%	-13.68%	160.26%	-	-
Horiz. %	235.03%	-592.47%	153.48%	-4,277.02%	224.67%	260.26%	100.00%	-
EY	8.01	-3.18	12.27	-0.44	8.38	7.23	18.84	-13.27%
YoY %	351.89%	-125.92%	2,888.64%	-105.25%	15.91%	-61.62%	-	-
Horiz. %	42.52%	-16.88%	65.13%	-2.34%	44.48%	38.38%	100.00%	-
DY	4.05	5.80	4.23	3.24	6.22	3.41	4.17	-0.48%
YoY %	-30.17%	37.12%	30.56%	-47.91%	82.40%	-18.23%	-	-
Horiz. %	97.12%	139.09%	101.44%	77.70%	149.16%	81.77%	100.00%	-
P/NAPS	0.58	0.58	1.15	0.83	0.97	0.81	0.69	-2.85%
YoY %	0.00%	-49.57%	38.55%	-14.43%	19.75%	17.39%	-	-
Horiz. %	84.06%	84.06%	166.67%	120.29%	140.58%	117.39%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/08/08	29/08/07	25/08/06	25/08/05	27/08/04	22/08/03	-
Price	0.77	0.69	1.12	0.93	1.20	0.85	0.95	-
P/RPS	0.95	0.89	1.03	1.18	1.45	1.07	1.00	-0.85%
YoY %	6.74%	-13.59%	-12.71%	-18.62%	35.51%	7.00%	-	-
Horiz. %	95.00%	89.00%	103.00%	118.00%	145.00%	107.00%	100.00%	-
P/EPS	11.86	-31.46	6.43	-229.58	12.67	13.35	7.00	9.17%
YoY %	137.70%	-589.27%	102.80%	-1,912.00%	-5.09%	90.71%	-	-
Horiz. %	169.43%	-449.43%	91.86%	-3,279.71%	181.00%	190.71%	100.00%	-
EY	8.43	-3.18	15.55	-0.44	7.89	7.49	14.28	-8.40%
YoY %	365.09%	-120.45%	3,634.09%	-105.58%	5.34%	-47.55%	-	-
Horiz. %	59.03%	-22.27%	108.89%	-3.08%	55.25%	52.45%	100.00%	-
DY	4.26	5.80	5.36	3.21	5.86	3.53	3.16	5.09%
YoY %	-26.55%	8.21%	66.98%	-45.22%	66.01%	11.71%	-	-
Horiz. %	134.81%	183.54%	169.62%	101.58%	185.44%	111.71%	100.00%	-
P/NAPS	0.55	0.58	0.90	0.84	1.03	0.78	0.90	-7.87%
YoY %	-5.17%	-35.56%	7.14%	-18.45%	32.05%	-13.33%	-	-
Horiz. %	61.11%	64.44%	100.00%	93.33%	114.44%	86.67%	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