[NATWIDE] YoY Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 20,658 21,712 19,801 19,161 22,795 23,671 22,858 -1.67% YoY % -4.85% 9.65% 3.34% -15.94% -3.70% 3.56% - Horiz. % 90.38% 94.99% 86.63% 83.83% 99.72% 103.56% 100.00%
PBT -1,454 -946 -1,361 -4,891 -599 153 -933 7.67% YoY % -53.70% 30.49% 72.17% -716.53% -491.50% 116.40% - Horiz. % 155.84% 101.39% 145.87% 524.22% 64.20% -16.40% 100.00%
Tax -32 -15 -170 -149 -91 -209 178 - YoY % -113.33% 91.18% -14.09% -63.74% 56.46% -217.42% - Horiz. % -17.98% -8.43% -95.51% -83.71% -51.12% -117.42% 100.00%
NP -1,486 -961 -1,531 -5,040 -690 -56 -755 11.94% YoY % -54.63% 37.23% 69.62% -630.43% -1,132.14% 92.58% - Horiz. % 196.82% 127.28% 202.78% 667.55% 91.39% 7.42% 100.00%
NP to SH -1,486 -961 -1,531 -5,040 -690 -56 -755 11.94% YoY % -54.63% 37.23% 69.62% -630.43% -1,132.14% 92.58% - Horiz. % 196.82% 127.28% 202.78% 667.55% 91.39% 7.42% 100.00%
Tax Rate - % - % - % - % - % 136.60 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 22,144 22,673 21,332 24,201 23,485 23,727 23,613 -1.06% YoY % -2.33% 6.29% -11.85% 3.05% -1.02% 0.48% - Horiz. % 93.78% 96.02% 90.34% 102.49% 99.46% 100.48% 100.00%
Net Worth 6,531,625 5,668,957 3,787,308 4,869,396 61,199 64,088 60,519 118.12% YoY % 15.22% 49.68% -22.22% 7,856.53% -4.51% 5.90% - Horiz. % 10,792.54% 9,367.11% 6,257.96% 8,045.95% 101.12% 105.90% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 6,531,625 5,668,957 3,787,308 4,869,396 61,199 64,088 60,519 118.12% YoY % 15.22% 49.68% -22.22% 7,856.53% -4.51% 5.90% - Horiz. % 10,792.54% 9,367.11% 6,257.96% 8,045.95% 101.12% 105.90% 100.00%
NOSH 123,238 123,238 60,116 60,116 60,000 62,222 59,920 12.76% YoY % 0.00% 105.00% 0.00% 0.19% -3.57% 3.84% - Horiz. % 205.67% 205.67% 100.33% 100.33% 100.13% 103.84% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -7.19 % -4.43 % -7.73 % -26.30 % -3.03 % -0.24 % -3.30 % 13.85% YoY % -62.30% 42.69% 70.61% -767.99% -1,162.50% 92.73% - Horiz. % 217.88% 134.24% 234.24% 796.97% 91.82% 7.27% 100.00%
ROE -0.02 % -0.02 % -0.04 % -0.10 % -1.13 % -0.09 % -1.25 % -49.79% YoY % 0.00% 50.00% 60.00% 91.15% -1,155.56% 92.80% - Horiz. % 1.60% 1.60% 3.20% 8.00% 90.40% 7.20% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.76 17.62 32.94 31.87 37.99 38.04 38.15 -12.81% YoY % -4.88% -46.51% 3.36% -16.11% -0.13% -0.29% - Horiz. % 43.93% 46.19% 86.34% 83.54% 99.58% 99.71% 100.00%
EPS -1.21 -0.78 -2.32 -8.14 -1.15 -0.09 -1.26 -0.67% YoY % -55.13% 66.38% 71.50% -607.83% -1,177.78% 92.86% - Horiz. % 96.03% 61.90% 184.13% 646.03% 91.27% 7.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 53.0000 46.0000 63.0000 81.0000 1.0200 1.0300 1.0100 93.43% YoY % 15.22% -26.98% -22.22% 7,841.18% -0.97% 1.98% - Horiz. % 5,247.52% 4,554.46% 6,237.62% 8,019.80% 100.99% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 123,238 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 16.76 17.62 16.07 15.55 18.50 19.21 18.55 -1.68% YoY % -4.88% 9.65% 3.34% -15.95% -3.70% 3.56% - Horiz. % 90.35% 94.99% 86.63% 83.83% 99.73% 103.56% 100.00%
EPS -1.21 -0.78 -1.24 -4.09 -0.56 -0.05 -0.61 12.09% YoY % -55.13% 37.10% 69.68% -630.36% -1,020.00% 91.80% - Horiz. % 198.36% 127.87% 203.28% 670.49% 91.80% 8.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 53.0000 46.0000 30.7316 39.5121 0.4966 0.5200 0.4911 118.12% YoY % 15.22% 49.68% -22.22% 7,856.52% -4.50% 5.88% - Horiz. % 10,792.10% 9,366.73% 6,257.71% 8,045.63% 101.12% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1800 0.2950 0.6900 0.8600 0.6500 0.7250 0.6150 -
P/RPS 1.07 1.67 2.09 2.70 1.71 1.91 1.61 -6.58% YoY % -35.93% -20.10% -22.59% 57.89% -10.47% 18.63% - Horiz. % 66.46% 103.73% 129.81% 167.70% 106.21% 118.63% 100.00%
P/EPS -14.93 -37.83 -27.09 -10.26 -56.52 -805.56 -48.81 -17.91% YoY % 60.53% -39.65% -164.04% 81.85% 92.98% -1,550.40% - Horiz. % 30.59% 77.50% 55.50% 21.02% 115.80% 1,650.40% 100.00%
EY -6.70 -2.64 -3.69 -9.75 -1.77 -0.12 -2.05 21.81% YoY % -153.79% 28.46% 62.15% -450.85% -1,375.00% 94.15% - Horiz. % 326.83% 128.78% 180.00% 475.61% 86.34% 5.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.01 0.01 0.01 0.64 0.70 0.61 - YoY % 0.00% 0.00% 0.00% -98.44% -8.57% 14.75% - Horiz. % 0.00% 1.64% 1.64% 1.64% 104.92% 114.75% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 30/11/17 28/11/16 23/11/15 28/11/14 29/11/13 -
Price 0.1600 0.2600 0.6650 0.8200 0.8900 0.7200 0.6000 -
P/RPS 0.95 1.48 2.02 2.57 2.34 1.89 1.57 -8.03% YoY % -35.81% -26.73% -21.40% 9.83% 23.81% 20.38% - Horiz. % 60.51% 94.27% 128.66% 163.69% 149.04% 120.38% 100.00%
P/EPS -13.27 -33.34 -26.11 -9.78 -77.39 -800.00 -47.62 -19.17% YoY % 60.20% -27.69% -166.97% 87.36% 90.33% -1,579.97% - Horiz. % 27.87% 70.01% 54.83% 20.54% 162.52% 1,679.97% 100.00%
EY -7.54 -3.00 -3.83 -10.22 -1.29 -0.13 -2.10 23.73% YoY % -151.33% 21.67% 62.52% -692.25% -892.31% 93.81% - Horiz. % 359.05% 142.86% 182.38% 486.67% 61.43% 6.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.01 0.01 0.01 0.87 0.70 0.59 - YoY % 0.00% 0.00% 0.00% -98.85% 24.29% 18.64% - Horiz. % 0.00% 1.69% 1.69% 1.69% 147.46% 118.64% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NEHB_Bursa Announcement_FY1819_Q2.pdf 
