[NATWIDE] YoY Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 21,712 19,801 19,161 22,795 23,671 22,858 24,060 -1.70% YoY % 9.65% 3.34% -15.94% -3.70% 3.56% -5.00% - Horiz. % 90.24% 82.30% 79.64% 94.74% 98.38% 95.00% 100.00%
PBT -946 -1,361 -4,891 -599 153 -933 201 - YoY % 30.49% 72.17% -716.53% -491.50% 116.40% -564.18% - Horiz. % -470.65% -677.11% -2,433.33% -298.01% 76.12% -464.18% 100.00%
Tax -15 -170 -149 -91 -209 178 124 - YoY % 91.18% -14.09% -63.74% 56.46% -217.42% 43.55% - Horiz. % -12.10% -137.10% -120.16% -73.39% -168.55% 143.55% 100.00%
NP -961 -1,531 -5,040 -690 -56 -755 325 - YoY % 37.23% 69.62% -630.43% -1,132.14% 92.58% -332.31% - Horiz. % -295.69% -471.08% -1,550.77% -212.31% -17.23% -232.31% 100.00%
NP to SH -961 -1,531 -5,040 -690 -56 -755 325 - YoY % 37.23% 69.62% -630.43% -1,132.14% 92.58% -332.31% - Horiz. % -295.69% -471.08% -1,550.77% -212.31% -17.23% -232.31% 100.00%
Tax Rate - % - % - % - % 136.60 % - % -61.69 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% -221.43% 0.00% 100.00%
Total Cost 22,673 21,332 24,201 23,485 23,727 23,613 23,735 -0.76% YoY % 6.29% -11.85% 3.05% -1.02% 0.48% -0.51% - Horiz. % 95.53% 89.88% 101.96% 98.95% 99.97% 99.49% 100.00%
Net Worth 5,668,957 3,787,308 4,869,396 61,199 64,088 60,519 68,009 108.93% YoY % 49.68% -22.22% 7,856.53% -4.51% 5.90% -11.01% - Horiz. % 8,335.57% 5,568.81% 7,159.90% 89.99% 94.24% 88.99% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,668,957 3,787,308 4,869,396 61,199 64,088 60,519 68,009 108.93% YoY % 49.68% -22.22% 7,856.53% -4.51% 5.90% -11.01% - Horiz. % 8,335.57% 5,568.81% 7,159.90% 89.99% 94.24% 88.99% 100.00%
NOSH 123,238 60,116 60,116 60,000 62,222 59,920 60,185 12.68% YoY % 105.00% 0.00% 0.19% -3.57% 3.84% -0.44% - Horiz. % 204.77% 99.89% 99.89% 99.69% 103.38% 99.56% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -4.43 % -7.73 % -26.30 % -3.03 % -0.24 % -3.30 % 1.35 % - YoY % 42.69% 70.61% -767.99% -1,162.50% 92.73% -344.44% - Horiz. % -328.15% -572.59% -1,948.15% -224.44% -17.78% -244.44% 100.00%
ROE -0.02 % -0.04 % -0.10 % -1.13 % -0.09 % -1.25 % 0.48 % - YoY % 50.00% 60.00% 91.15% -1,155.56% 92.80% -360.42% - Horiz. % -4.17% -8.33% -20.83% -235.42% -18.75% -260.42% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.62 32.94 31.87 37.99 38.04 38.15 39.98 -12.76% YoY % -46.51% 3.36% -16.11% -0.13% -0.29% -4.58% - Horiz. % 44.07% 82.39% 79.71% 95.02% 95.15% 95.42% 100.00%
EPS -0.78 -2.32 -8.14 -1.15 -0.09 -1.26 0.54 - YoY % 66.38% 71.50% -607.83% -1,177.78% 92.86% -333.33% - Horiz. % -144.44% -429.63% -1,507.41% -212.96% -16.67% -233.33% 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 46.0000 63.0000 81.0000 1.0200 1.0300 1.0100 1.1300 85.42% YoY % -26.98% -22.22% 7,841.18% -0.97% 1.98% -10.62% - Horiz. % 4,070.80% 5,575.22% 7,168.14% 90.27% 91.15% 89.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 123,733 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.62 16.07 15.55 18.50 19.21 18.55 19.52 -1.69% YoY % 9.65% 3.34% -15.95% -3.70% 3.56% -4.97% - Horiz. % 90.27% 82.33% 79.66% 94.77% 98.41% 95.03% 100.00%
EPS -0.78 -1.24 -4.09 -0.56 -0.05 -0.61 0.26 - YoY % 37.10% 69.68% -630.36% -1,020.00% 91.80% -334.62% - Horiz. % -300.00% -476.92% -1,573.08% -215.38% -19.23% -234.62% 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 46.0000 30.7316 39.5121 0.4966 0.5200 0.4911 0.5519 108.93% YoY % 49.68% -22.22% 7,856.52% -4.50% 5.88% -11.02% - Horiz. % 8,334.84% 5,568.33% 7,159.29% 89.98% 94.22% 88.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2950 0.6900 0.8600 0.6500 0.7250 0.6150 0.6000 -
P/RPS 1.67 2.09 2.70 1.71 1.91 1.61 1.50 1.80% YoY % -20.10% -22.59% 57.89% -10.47% 18.63% 7.33% - Horiz. % 111.33% 139.33% 180.00% 114.00% 127.33% 107.33% 100.00%
P/EPS -37.83 -27.09 -10.26 -56.52 -805.56 -48.81 111.11 - YoY % -39.65% -164.04% 81.85% 92.98% -1,550.40% -143.93% - Horiz. % -34.05% -24.38% -9.23% -50.87% -725.01% -43.93% 100.00%
EY -2.64 -3.69 -9.75 -1.77 -0.12 -2.05 0.90 - YoY % 28.46% 62.15% -450.85% -1,375.00% 94.15% -327.78% - Horiz. % -293.33% -410.00% -1,083.33% -196.67% -13.33% -227.78% 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 0.01 0.01 0.01 0.64 0.70 0.61 0.53 -48.39% YoY % 0.00% 0.00% -98.44% -8.57% 14.75% 15.09% - Horiz. % 1.89% 1.89% 1.89% 120.75% 132.08% 115.09% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 30/11/17 28/11/16 23/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.2600 0.6650 0.8200 0.8900 0.7200 0.6000 0.5700 -
P/RPS 1.48 2.02 2.57 2.34 1.89 1.57 1.43 0.57% YoY % -26.73% -21.40% 9.83% 23.81% 20.38% 9.79% - Horiz. % 103.50% 141.26% 179.72% 163.64% 132.17% 109.79% 100.00%
P/EPS -33.34 -26.11 -9.78 -77.39 -800.00 -47.62 105.56 - YoY % -27.69% -166.97% 87.36% 90.33% -1,579.97% -145.11% - Horiz. % -31.58% -24.73% -9.26% -73.31% -757.86% -45.11% 100.00%
EY -3.00 -3.83 -10.22 -1.29 -0.13 -2.10 0.95 - YoY % 21.67% 62.52% -692.25% -892.31% 93.81% -321.05% - Horiz. % -315.79% -403.16% -1,075.79% -135.79% -13.68% -221.05% 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 0.01 0.01 0.01 0.87 0.70 0.59 0.50 -47.88% YoY % 0.00% 0.00% -98.85% 24.29% 18.64% 18.00% - Horiz. % 2.00% 2.00% 2.00% 174.00% 140.00% 118.00% 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 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 
