[NATWIDE] QoQ Annualized Quarter Result on 30-Dec-2006 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Dec-2006 [#3]
Profit Trend
QoQ- -14.49%
YoY- 8.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 73,112 75,148 75,160 75,160 77,264 77,136 73,477 -0.39%
PBT 6,912 7,499 6,837 6,837 8,136 9,420 6,399 6.36%
Tax -1,232 -2,203 -1,622 -1,622 -2,038 -2,328 -2,392 -41.20%
NP 5,680 5,296 5,214 5,214 6,098 7,092 4,007 32.21%
-
NP to SH 5,680 5,296 5,214 5,214 6,098 7,092 4,007 32.21%
-
Tax Rate 17.82% 29.38% 23.72% 23.72% 25.05% 24.71% 37.38% -
Total Cost 67,432 69,852 69,945 69,945 71,166 70,044 69,470 -2.35%
-
Net Worth 70,398 69,137 67,991 0 68,557 69,717 67,245 3.73%
Dividend
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,110 2,005 2,005 3,006 - 5,355 -
Div Payout % - 96.49% 38.46% 38.46% 49.31% - 133.66% -
Equity
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 70,398 69,137 67,991 0 68,557 69,717 67,245 3.73%
NOSH 60,169 60,119 60,169 60,169 60,138 60,101 59,509 0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.77% 7.05% 6.94% 6.94% 7.89% 9.19% 5.45% -
ROE 8.07% 7.66% 7.67% 0.00% 8.89% 10.17% 5.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 121.51 125.00 124.91 124.91 128.48 128.34 123.47 -1.27%
EPS 9.44 8.81 8.67 8.67 10.14 11.80 6.73 31.10%
DPS 0.00 8.50 3.33 3.33 5.00 0.00 9.00 -
NAPS 1.17 1.15 1.13 0.00 1.14 1.16 1.13 2.82%
Adjusted Per Share Value based on latest NOSH - 60,209
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.33 60.98 60.99 60.99 62.69 62.59 59.62 -0.38%
EPS 4.61 4.30 4.23 4.23 4.95 5.75 3.25 32.28%
DPS 0.00 4.15 1.63 1.63 2.44 0.00 4.35 -
NAPS 0.5712 0.561 0.5517 0.00 0.5563 0.5657 0.5457 3.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.13 1.13 1.19 1.19 1.22 1.30 1.30 -
P/RPS 0.93 0.90 0.95 0.95 0.95 1.01 1.05 -9.25%
P/EPS 11.97 12.83 13.73 13.73 12.03 11.02 19.31 -31.80%
EY 8.35 7.80 7.28 7.28 8.31 9.08 5.18 46.54%
DY 0.00 7.52 2.80 2.80 4.10 0.00 6.92 -
P/NAPS 0.97 0.98 1.05 0.00 1.07 1.12 1.15 -12.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/08/07 29/05/07 28/02/07 - 23/11/06 22/08/06 29/05/06 -
Price 1.07 1.04 1.16 0.00 1.25 1.29 1.42 -
P/RPS 0.88 0.83 0.93 0.00 0.97 1.01 1.15 -19.28%
P/EPS 11.33 11.81 13.38 0.00 12.33 10.93 21.09 -39.18%
EY 8.82 8.47 7.47 0.00 8.11 9.15 4.74 64.38%
DY 0.00 8.17 2.87 0.00 4.00 0.00 6.34 -
P/NAPS 0.91 0.90 1.03 0.00 1.10 1.11 1.26 -22.93%

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