[WMG] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -43.91%
YoY- -42.64%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 128,752 150,416 129,075 118,758 125,845 138,186 110,066 2.64%
PBT 482 30,783 7,202 8,396 14,216 20,424 -2,065 -
Tax 547 -8,438 -4,019 -352 -336 -1,204 -1,238 -
NP 1,029 22,345 3,183 8,044 13,880 19,220 -3,303 -
-
NP to SH 1,029 22,345 3,183 8,044 14,024 19,220 -3,303 -
-
Tax Rate -113.49% 27.41% 55.80% 4.19% 2.36% 5.90% - -
Total Cost 127,723 128,071 125,892 110,714 111,965 118,966 113,369 2.00%
-
Net Worth 195,456 184,382 170,999 170,374 172,345 161,790 140,528 5.64%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,958 5,982 7,542 10,646 4,512 4,534 3,024 11.95%
Div Payout % 579.10% 26.77% 236.95% 132.36% 32.18% 23.59% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 195,456 184,382 170,999 170,374 172,345 161,790 140,528 5.64%
NOSH 149,203 148,695 149,999 146,875 151,180 151,205 151,106 -0.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.80% 14.86% 2.47% 6.77% 11.03% 13.91% -3.00% -
ROE 0.53% 12.12% 1.86% 4.72% 8.14% 11.88% -2.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 86.29 101.16 86.05 80.86 83.24 91.39 72.84 2.86%
EPS 0.69 15.03 2.12 5.48 9.28 12.71 -2.19 -
DPS 4.00 4.00 5.00 7.25 3.00 3.00 2.00 12.23%
NAPS 1.31 1.24 1.14 1.16 1.14 1.07 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 146,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.85 17.35 14.88 13.70 14.51 15.94 12.69 2.65%
EPS 0.12 2.58 0.37 0.93 1.62 2.22 -0.38 -
DPS 0.69 0.69 0.87 1.23 0.52 0.52 0.35 11.96%
NAPS 0.2254 0.2126 0.1972 0.1965 0.1987 0.1866 0.1621 5.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.72 1.16 0.95 1.19 1.10 0.92 0.66 -
P/RPS 0.83 1.15 1.10 1.47 1.32 1.01 0.91 -1.52%
P/EPS 104.40 7.72 44.77 21.73 11.86 7.24 -30.19 -
EY 0.96 12.95 2.23 4.60 8.43 13.82 -3.31 -
DY 5.56 3.45 5.26 6.09 2.73 3.26 3.03 10.63%
P/NAPS 0.55 0.94 0.83 1.03 0.96 0.86 0.71 -4.16%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 23/11/06 25/11/05 29/11/04 28/11/03 26/11/02 -
Price 0.60 0.99 1.04 0.97 1.06 0.92 0.70 -
P/RPS 0.70 0.98 1.21 1.20 1.27 1.01 0.96 -5.12%
P/EPS 87.00 6.59 49.01 17.71 11.43 7.24 -32.02 -
EY 1.15 15.18 2.04 5.65 8.75 13.82 -3.12 -
DY 6.67 4.04 4.81 7.47 2.83 3.26 2.86 15.14%
P/NAPS 0.46 0.80 0.91 0.84 0.93 0.86 0.75 -7.81%

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