[WATTA] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 119.95%
YoY- 160.43%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 98,104 90,942 89,644 91,410 91,336 91,617 89,568 6.23%
PBT 2,204 2,755 2,453 2,016 1,156 2,633 1,904 10.21%
Tax -1,452 -880 -658 -318 -384 -1,355 -1,220 12.27%
NP 752 1,875 1,794 1,698 772 1,278 684 6.50%
-
NP to SH 752 1,875 1,794 1,698 772 1,278 684 6.50%
-
Tax Rate 65.88% 31.94% 26.82% 15.77% 33.22% 51.46% 64.08% -
Total Cost 97,352 89,067 87,849 89,712 90,564 90,339 88,884 6.23%
-
Net Worth 53,475 54,054 53,715 52,798 53,333 46,201 52,571 1.13%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 422 563 844 - 745 - -
Div Payout % - 22.52% 31.42% 49.75% - 58.31% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 53,475 54,054 53,715 52,798 53,333 46,201 52,571 1.13%
NOSH 41,777 42,229 42,295 42,238 42,666 37,259 42,396 -0.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.77% 2.06% 2.00% 1.86% 0.85% 1.39% 0.76% -
ROE 1.41% 3.47% 3.34% 3.22% 1.45% 2.77% 1.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 234.82 215.35 211.95 216.41 214.07 245.89 211.26 7.28%
EPS 1.80 4.44 4.25 4.02 1.84 3.43 1.61 7.69%
DPS 0.00 1.00 1.33 2.00 0.00 2.00 0.00 -
NAPS 1.28 1.28 1.27 1.25 1.25 1.24 1.24 2.13%
Adjusted Per Share Value based on latest NOSH - 42,115
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 116.13 107.65 106.11 108.20 108.12 108.45 106.02 6.24%
EPS 0.89 2.22 2.12 2.01 0.91 1.51 0.81 6.46%
DPS 0.00 0.50 0.67 1.00 0.00 0.88 0.00 -
NAPS 0.633 0.6398 0.6358 0.625 0.6313 0.5469 0.6223 1.13%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.48 0.47 0.54 0.45 0.47 0.52 0.58 -
P/RPS 0.20 0.22 0.25 0.21 0.22 0.21 0.27 -18.08%
P/EPS 26.67 10.59 12.73 11.19 25.98 15.16 35.95 -18.00%
EY 3.75 9.45 7.86 8.93 3.85 6.60 2.78 22.01%
DY 0.00 2.13 2.47 4.44 0.00 3.85 0.00 -
P/NAPS 0.38 0.37 0.43 0.36 0.38 0.42 0.47 -13.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 05/04/04 21/11/03 27/08/03 26/05/03 28/02/03 28/11/02 27/08/02 -
Price 0.47 0.46 0.56 0.54 0.44 0.49 0.56 -
P/RPS 0.20 0.21 0.26 0.25 0.21 0.20 0.27 -18.08%
P/EPS 26.11 10.36 13.20 13.43 24.32 14.29 34.71 -17.24%
EY 3.83 9.65 7.58 7.44 4.11 7.00 2.88 20.86%
DY 0.00 2.17 2.38 3.70 0.00 4.08 0.00 -
P/NAPS 0.37 0.36 0.44 0.43 0.35 0.40 0.45 -12.20%

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