[WATTA] QoQ TTM Result on 30-Sep-2003 [#4]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -11.18%
YoY- 46.71%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 90,071 89,223 92,575 90,883 91,675 94,320 92,005 -1.40%
PBT 1,841 2,837 3,017 2,755 3,047 2,610 2,481 -18.05%
Tax -1,165 -1,406 -1,147 -880 -936 -808 -1,117 2.84%
NP 676 1,431 1,870 1,875 2,111 1,802 1,364 -37.40%
-
NP to SH 676 1,431 1,870 1,875 2,111 1,802 1,364 -37.40%
-
Tax Rate 63.28% 49.56% 38.02% 31.94% 30.72% 30.96% 45.02% -
Total Cost 89,395 87,792 90,705 89,008 89,564 92,518 90,641 -0.91%
-
Net Worth 53,922 53,661 53,475 54,169 53,839 52,644 53,333 0.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 419 1,266 1,268 1,268 845 421 - -
Div Payout % 62.02% 88.49% 67.82% 67.64% 40.03% 23.37% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 53,922 53,661 53,475 54,169 53,839 52,644 53,333 0.73%
NOSH 42,459 41,923 41,777 42,320 42,393 42,115 42,666 -0.32%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.75% 1.60% 2.02% 2.06% 2.30% 1.91% 1.48% -
ROE 1.25% 2.67% 3.50% 3.46% 3.92% 3.42% 2.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 212.14 212.83 221.59 214.75 216.25 223.96 215.64 -1.08%
EPS 1.59 3.41 4.48 4.43 4.98 4.28 3.20 -37.29%
DPS 1.00 3.00 3.00 3.00 1.99 1.00 0.00 -
NAPS 1.27 1.28 1.28 1.28 1.27 1.25 1.25 1.06%
Adjusted Per Share Value based on latest NOSH - 42,320
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 106.62 105.61 109.58 107.58 108.52 111.65 108.91 -1.40%
EPS 0.80 1.69 2.21 2.22 2.50 2.13 1.61 -37.29%
DPS 0.50 1.50 1.50 1.50 1.00 0.50 0.00 -
NAPS 0.6383 0.6352 0.633 0.6412 0.6373 0.6232 0.6313 0.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.45 0.47 0.48 0.47 0.54 0.45 0.47 -
P/RPS 0.21 0.22 0.22 0.22 0.25 0.20 0.22 -3.05%
P/EPS 28.26 13.77 10.72 10.61 10.84 10.52 14.70 54.67%
EY 3.54 7.26 9.33 9.43 9.22 9.51 6.80 -35.31%
DY 2.22 6.38 6.25 6.38 3.69 2.22 0.00 -
P/NAPS 0.35 0.37 0.38 0.37 0.43 0.36 0.38 -5.33%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 27/05/04 05/04/04 21/11/03 27/08/03 26/05/03 28/02/03 -
Price 0.44 0.47 0.47 0.46 0.56 0.54 0.44 -
P/RPS 0.21 0.22 0.21 0.21 0.26 0.24 0.20 3.30%
P/EPS 27.64 13.77 10.50 10.38 11.25 12.62 13.76 59.26%
EY 3.62 7.26 9.52 9.63 8.89 7.92 7.27 -37.20%
DY 2.27 6.38 6.38 6.52 3.56 1.85 0.00 -
P/NAPS 0.35 0.37 0.37 0.36 0.44 0.43 0.35 0.00%

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