[NATWIDE] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -46.56%
YoY- -40.21%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 69,442 70,346 71,126 69,260 67,852 66,186 66,994 2.41%
PBT 8,570 6,664 6,572 6,268 11,302 8,248 9,164 -4.36%
Tax -2,013 -2,129 -2,038 -1,884 -3,098 -2,425 -2,536 -14.25%
NP 6,557 4,534 4,534 4,384 8,204 5,822 6,628 -0.71%
-
NP to SH 6,557 4,534 4,534 4,384 8,204 5,822 6,628 -0.71%
-
Tax Rate 23.49% 31.95% 31.01% 30.06% 27.41% 29.40% 27.67% -
Total Cost 62,885 65,812 66,592 64,876 59,648 60,364 60,366 2.76%
-
Net Worth 59,247 55,824 42,935 57,593 56,675 53,245 52,371 8.56%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,151 1,717 2,576 - 6,440 - 4,292 12.92%
Div Payout % 78.57% 37.88% 56.82% - 78.50% - 64.77% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 59,247 55,824 42,935 57,593 56,675 53,245 52,371 8.56%
NOSH 51,519 42,941 42,935 42,980 42,936 42,940 42,927 12.92%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.44% 6.45% 6.37% 6.33% 12.09% 8.80% 9.89% -
ROE 11.07% 8.12% 10.56% 7.61% 14.48% 10.94% 12.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 134.79 163.82 165.66 161.14 158.03 154.14 156.06 -9.29%
EPS 12.36 10.56 8.56 10.20 15.93 13.56 15.44 -13.77%
DPS 10.00 4.00 6.00 0.00 15.00 0.00 10.00 0.00%
NAPS 1.15 1.30 1.00 1.34 1.32 1.24 1.22 -3.85%
Adjusted Per Share Value based on latest NOSH - 42,980
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 56.35 57.08 57.71 56.20 55.06 53.71 54.36 2.42%
EPS 5.32 3.68 3.68 3.56 6.66 4.72 5.38 -0.74%
DPS 4.18 1.39 2.09 0.00 5.23 0.00 3.48 12.98%
NAPS 0.4808 0.453 0.3484 0.4673 0.4599 0.4321 0.425 8.56%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.88 1.96 1.95 2.05 2.10 2.03 -
P/RPS 0.93 1.15 1.18 1.21 1.30 1.36 1.30 -19.99%
P/EPS 9.82 17.80 18.56 19.12 10.73 15.49 13.15 -17.67%
EY 10.18 5.62 5.39 5.23 9.32 6.46 7.61 21.38%
DY 8.00 2.13 3.06 0.00 7.32 0.00 4.93 38.04%
P/NAPS 1.09 1.45 1.96 1.46 1.55 1.69 1.66 -24.43%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 02/06/05 24/02/05 25/11/04 20/08/04 24/05/04 17/02/04 21/11/03 -
Price 1.20 1.90 1.86 1.92 1.75 2.10 2.06 -
P/RPS 0.89 1.16 1.12 1.19 1.11 1.36 1.32 -23.09%
P/EPS 9.43 17.99 17.61 18.82 9.16 15.49 13.34 -20.62%
EY 10.61 5.56 5.68 5.31 10.92 6.46 7.50 25.99%
DY 8.33 2.11 3.23 0.00 8.57 0.00 4.85 43.37%
P/NAPS 1.04 1.46 1.86 1.43 1.33 1.69 1.69 -27.62%

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