[WMG] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 238.84%
YoY- 137.18%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 122,456 131,236 128,593 121,568 82,437 87,886 36,360 -1.28%
PBT 4,723 18,053 14,034 5,856 -12,069 -7,511 -2,912 -
Tax -547 -295 -1,301 -1,270 5,333 7,511 3,038 -
NP 4,176 17,758 12,733 4,586 -6,736 0 126 -3.65%
-
NP to SH 4,176 17,758 12,877 4,586 -12,335 -7,819 -3,151 -
-
Tax Rate 11.58% 1.63% 9.27% 21.69% - - - -
Total Cost 118,280 113,478 115,860 116,982 89,173 87,886 36,234 -1.24%
-
Net Worth 167,839 176,576 154,849 146,415 147,580 163,567 172,869 0.03%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 10,646 4,512 4,534 3,024 3,016 3,007 - -100.00%
Div Payout % 254.95% 25.41% 35.21% 65.94% 0.00% 0.00% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 167,839 176,576 154,849 146,415 147,580 163,567 172,869 0.03%
NOSH 151,206 156,262 150,338 150,943 150,592 151,451 150,321 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.41% 13.53% 9.90% 3.77% -8.17% 0.00% 0.35% -
ROE 2.49% 10.06% 8.32% 3.13% -8.36% -4.78% -1.82% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 80.99 83.98 85.54 80.54 54.74 58.03 24.19 -1.27%
EPS 2.76 11.36 8.57 3.04 -8.19 -5.16 -2.10 -
DPS 7.04 2.89 3.00 2.00 2.00 2.00 0.00 -100.00%
NAPS 1.11 1.13 1.03 0.97 0.98 1.08 1.15 0.03%
Adjusted Per Share Value based on latest NOSH - 150,943
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.12 15.13 14.83 14.02 9.51 10.14 4.19 -1.28%
EPS 0.48 2.05 1.48 0.53 -1.42 -0.90 -0.36 -
DPS 1.23 0.52 0.52 0.35 0.35 0.35 0.00 -100.00%
NAPS 0.1936 0.2036 0.1786 0.1688 0.1702 0.1886 0.1994 0.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.92 1.06 0.92 0.61 0.98 0.95 0.00 -
P/RPS 1.14 1.26 1.08 0.76 1.79 1.64 0.00 -100.00%
P/EPS 33.31 9.33 10.74 20.08 -11.96 -18.40 0.00 -100.00%
EY 3.00 10.72 9.31 4.98 -8.36 -5.43 0.00 -100.00%
DY 7.65 2.72 3.26 3.28 2.04 2.11 0.00 -100.00%
P/NAPS 0.83 0.94 0.89 0.63 1.00 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 26/02/04 26/02/03 27/02/02 27/02/01 - -
Price 0.95 1.20 1.00 0.56 0.88 0.86 0.00 -
P/RPS 1.17 1.43 1.17 0.70 1.61 1.48 0.00 -100.00%
P/EPS 34.40 10.56 11.68 18.43 -10.74 -16.66 0.00 -100.00%
EY 2.91 9.47 8.57 5.43 -9.31 -6.00 0.00 -100.00%
DY 7.41 2.41 3.00 3.57 2.27 2.33 0.00 -100.00%
P/NAPS 0.86 1.06 0.97 0.58 0.90 0.80 0.00 -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
Post a Comment