[NATWIDE] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -1.78%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 77,136 73,477 72,286 72,980 72,684 69,442 70,346 6.35%
PBT 9,420 6,399 6,693 6,792 7,108 8,570 6,664 26.03%
Tax -2,328 -2,392 -1,868 -1,610 -1,832 -2,013 -2,129 6.15%
NP 7,092 4,007 4,825 5,182 5,276 6,557 4,534 34.85%
-
NP to SH 7,092 4,007 4,825 5,182 5,276 6,557 4,534 34.85%
-
Tax Rate 24.71% 37.38% 27.91% 23.70% 25.77% 23.49% 31.95% -
Total Cost 70,044 69,470 67,461 67,798 67,408 62,885 65,812 4.25%
-
Net Worth 69,717 67,245 67,261 66,115 68,920 59,247 55,824 16.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 5,355 1,984 2,978 - 5,151 1,717 -
Div Payout % - 133.66% 41.12% 57.47% - 78.57% 37.88% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,717 67,245 67,261 66,115 68,920 59,247 55,824 16.01%
NOSH 60,101 59,509 59,523 59,563 59,414 51,519 42,941 25.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.19% 5.45% 6.68% 7.10% 7.26% 9.44% 6.45% -
ROE 10.17% 5.96% 7.17% 7.84% 7.66% 11.07% 8.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 128.34 123.47 121.44 122.53 122.33 134.79 163.82 -15.05%
EPS 11.80 6.73 8.11 8.70 8.88 12.36 10.56 7.70%
DPS 0.00 9.00 3.33 5.00 0.00 10.00 4.00 -
NAPS 1.16 1.13 1.13 1.11 1.16 1.15 1.30 -7.33%
Adjusted Per Share Value based on latest NOSH - 59,485
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.59 59.62 58.66 59.22 58.98 56.35 57.08 6.35%
EPS 5.75 3.25 3.92 4.20 4.28 5.32 3.68 34.76%
DPS 0.00 4.35 1.61 2.42 0.00 4.18 1.39 -
NAPS 0.5657 0.5457 0.5458 0.5365 0.5592 0.4808 0.453 16.01%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.30 1.30 1.52 1.54 1.24 1.25 1.88 -
P/RPS 1.01 1.05 1.25 1.26 1.01 0.93 1.15 -8.31%
P/EPS 11.02 19.31 18.75 17.70 13.96 9.82 17.80 -27.42%
EY 9.08 5.18 5.33 5.65 7.16 10.18 5.62 37.81%
DY 0.00 6.92 2.19 3.25 0.00 8.00 2.13 -
P/NAPS 1.12 1.15 1.35 1.39 1.07 1.09 1.45 -15.85%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 29/05/06 22/02/06 30/11/05 22/08/05 02/06/05 24/02/05 -
Price 1.29 1.42 1.40 1.44 1.49 1.20 1.90 -
P/RPS 1.01 1.15 1.15 1.18 1.22 0.89 1.16 -8.84%
P/EPS 10.93 21.09 17.27 16.55 16.78 9.43 17.99 -28.33%
EY 9.15 4.74 5.79 6.04 5.96 10.61 5.56 39.51%
DY 0.00 6.34 2.38 3.47 0.00 8.33 2.11 -
P/NAPS 1.11 1.26 1.24 1.30 1.28 1.04 1.46 -16.74%

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