[WATTA] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[WATTA] WATTA HOLDING BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -0.59%
YoY- -7.38%
Quarter Report
Latest QR
Upcoming QR
WATTA's Result
WATTA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,149 30,419 27,686 25,117 25,383 24,362 24,293 27.83%
PBT 2,150 2,513 297 403 309 15 868 82.76%
Tax -531 -577 -215 -171 -245 -288 -498 4.35%
NP 1,619 1,936 82 232 64 -273 370 166.80%
-
NP to SH 1,183 1,491 599 678 682 387 749 35.51%
-
Tax Rate 24.70% 22.96% 72.39% 42.43% 79.29% 1,920.00% 57.37% -
Total Cost 33,530 28,483 27,604 24,885 25,319 24,635 23,923 25.16%
-
Net Worth 56,601 56,601 58,291 56,189 57,446 57,446 46,464 14.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,065 2,065 2,065 2,065 - - - -
Div Payout % 174.62% 138.55% 344.87% 304.69% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 56,601 56,601 58,291 56,189 57,446 57,446 46,464 14.02%
NOSH 84,480 84,480 84,480 84,480 84,480 84,480 84,480 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.61% 6.36% 0.30% 0.92% 0.25% -1.12% 1.52% -
ROE 2.09% 2.63% 1.03% 1.21% 1.19% 0.67% 1.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.61 36.01 32.77 30.40 30.05 28.84 28.76 27.83%
EPS 1.40 1.76 0.71 0.82 0.81 0.46 0.89 35.14%
DPS 2.45 2.45 2.45 2.50 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.69 0.68 0.68 0.68 0.55 14.02%
Adjusted Per Share Value based on latest NOSH - 84,480
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.61 36.01 32.77 29.73 30.05 28.84 28.76 27.83%
EPS 1.40 1.76 0.71 0.80 0.81 0.46 0.89 35.14%
DPS 2.45 2.45 2.45 2.45 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.69 0.6651 0.68 0.68 0.55 14.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.32 0.32 0.355 0.22 0.22 0.24 0.28 -
P/RPS 0.77 0.89 1.08 0.72 0.73 0.83 0.97 -14.23%
P/EPS 22.85 18.13 50.07 26.81 27.25 52.39 31.58 -19.35%
EY 4.38 5.52 2.00 3.73 3.67 1.91 3.17 23.98%
DY 7.64 7.64 6.89 11.36 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.51 0.32 0.32 0.35 0.51 -3.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 29/11/13 27/08/13 21/05/13 22/02/13 30/11/12 14/08/12 -
Price 0.38 0.36 0.34 0.275 0.22 0.25 0.25 -
P/RPS 0.91 1.00 1.04 0.90 0.73 0.87 0.87 3.03%
P/EPS 27.14 20.40 47.95 33.52 27.25 54.57 28.20 -2.51%
EY 3.69 4.90 2.09 2.98 3.67 1.83 3.55 2.60%
DY 6.43 6.79 7.19 9.09 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.49 0.40 0.32 0.37 0.45 17.01%

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