[NATWIDE] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 69.13%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 96,178 97,688 94,064 93,408 92,390 90,130 89,342 5.03%
PBT 2,118 2,084 2,532 3,392 2,164 2,409 2,920 -19.25%
Tax -913 -578 -790 -1,244 -894 -765 -630 28.03%
NP 1,205 1,505 1,742 2,148 1,270 1,644 2,290 -34.79%
-
NP to SH 1,205 1,505 1,742 2,148 1,270 1,644 2,290 -34.79%
-
Tax Rate 43.11% 27.74% 31.20% 36.67% 41.31% 31.76% 21.58% -
Total Cost 94,973 96,182 92,322 91,260 91,120 88,486 87,052 5.97%
-
Net Worth 67,466 67,319 68,478 68,180 68,008 67,363 69,302 -1.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 67,466 67,319 68,478 68,180 68,008 67,363 69,302 -1.77%
NOSH 60,238 60,106 60,068 60,337 60,184 60,146 60,263 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.25% 1.54% 1.85% 2.30% 1.37% 1.82% 2.56% -
ROE 1.79% 2.24% 2.54% 3.15% 1.87% 2.44% 3.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 159.66 162.53 156.59 154.81 153.51 149.85 148.25 5.06%
EPS 2.00 2.51 2.90 3.56 2.11 2.73 3.80 -34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.14 1.13 1.13 1.12 1.15 -1.74%
Adjusted Per Share Value based on latest NOSH - 60,337
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 78.04 79.27 76.33 75.79 74.97 73.14 72.50 5.02%
EPS 0.98 1.22 1.41 1.74 1.03 1.33 1.86 -34.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5474 0.5463 0.5557 0.5532 0.5518 0.5466 0.5623 -1.77%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.63 0.60 0.52 0.67 0.85 0.67 0.75 -
P/RPS 0.39 0.37 0.33 0.43 0.55 0.45 0.51 -16.36%
P/EPS 31.49 23.96 17.93 18.82 40.28 24.51 19.74 36.48%
EY 3.18 4.17 5.58 5.31 2.48 4.08 5.07 -26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.46 0.59 0.75 0.60 0.65 -9.44%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 14/02/12 25/11/11 19/08/11 27/05/11 25/02/11 22/11/10 -
Price 0.57 0.64 0.60 0.62 0.65 0.67 0.75 -
P/RPS 0.36 0.39 0.38 0.40 0.42 0.45 0.51 -20.70%
P/EPS 28.49 25.55 20.69 17.42 30.80 24.51 19.74 27.68%
EY 3.51 3.91 4.83 5.74 3.25 4.08 5.07 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.53 0.55 0.58 0.60 0.65 -14.91%

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