[NATWIDE] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -9.6%
YoY- 0.58%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,260 67,852 66,186 66,994 67,812 65,552 66,048 3.21%
PBT 6,268 11,302 8,248 9,164 10,184 9,216 8,062 -15.46%
Tax -1,884 -3,098 -2,425 -2,536 -2,852 -2,080 -1,978 -3.19%
NP 4,384 8,204 5,822 6,628 7,332 7,136 6,084 -19.64%
-
NP to SH 4,384 8,204 5,822 6,628 7,332 7,136 6,084 -19.64%
-
Tax Rate 30.06% 27.41% 29.40% 27.67% 28.00% 22.57% 24.53% -
Total Cost 64,876 59,648 60,364 60,366 60,480 58,416 59,964 5.39%
-
Net Worth 57,593 56,675 53,245 52,371 56,234 53,678 50,223 9.56%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 6,440 - 4,292 - 73 - -
Div Payout % - 78.50% - 64.77% - 1.02% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,593 56,675 53,245 52,371 56,234 53,678 50,223 9.56%
NOSH 42,980 42,936 42,940 42,927 42,927 42,942 42,925 0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.33% 12.09% 8.80% 9.89% 10.81% 10.89% 9.21% -
ROE 7.61% 14.48% 10.94% 12.66% 13.04% 13.29% 12.11% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 161.14 158.03 154.14 156.06 157.97 152.65 153.87 3.12%
EPS 10.20 15.93 13.56 15.44 17.08 16.62 14.17 -19.69%
DPS 0.00 15.00 0.00 10.00 0.00 0.17 0.00 -
NAPS 1.34 1.32 1.24 1.22 1.31 1.25 1.17 9.47%
Adjusted Per Share Value based on latest NOSH - 42,927
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 56.20 55.06 53.71 54.36 55.03 53.19 53.59 3.22%
EPS 3.56 6.66 4.72 5.38 5.95 5.79 4.94 -19.63%
DPS 0.00 5.23 0.00 3.48 0.00 0.06 0.00 -
NAPS 0.4673 0.4599 0.4321 0.425 0.4563 0.4356 0.4075 9.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.95 2.05 2.10 2.03 1.90 1.56 1.68 -
P/RPS 1.21 1.30 1.36 1.30 1.20 1.02 1.09 7.21%
P/EPS 19.12 10.73 15.49 13.15 11.12 9.39 11.85 37.60%
EY 5.23 9.32 6.46 7.61 8.99 10.65 8.44 -27.33%
DY 0.00 7.32 0.00 4.93 0.00 0.11 0.00 -
P/NAPS 1.46 1.55 1.69 1.66 1.45 1.25 1.44 0.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 24/05/04 17/02/04 21/11/03 05/08/03 28/05/03 28/02/03 -
Price 1.92 1.75 2.10 2.06 1.92 1.61 1.50 -
P/RPS 1.19 1.11 1.36 1.32 1.22 1.05 0.97 14.61%
P/EPS 18.82 9.16 15.49 13.34 11.24 9.69 10.58 46.86%
EY 5.31 10.92 6.46 7.50 8.90 10.32 9.45 -31.92%
DY 0.00 8.57 0.00 4.85 0.00 0.11 0.00 -
P/NAPS 1.43 1.33 1.69 1.69 1.47 1.29 1.28 7.67%

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