[NATWIDE] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 0.01%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 72,980 72,684 69,442 70,346 71,126 69,260 67,852 4.97%
PBT 6,792 7,108 8,570 6,664 6,572 6,268 11,302 -28.76%
Tax -1,610 -1,832 -2,013 -2,129 -2,038 -1,884 -3,098 -35.33%
NP 5,182 5,276 6,557 4,534 4,534 4,384 8,204 -26.36%
-
NP to SH 5,182 5,276 6,557 4,534 4,534 4,384 8,204 -26.36%
-
Tax Rate 23.70% 25.77% 23.49% 31.95% 31.01% 30.06% 27.41% -
Total Cost 67,798 67,408 62,885 65,812 66,592 64,876 59,648 8.90%
-
Net Worth 66,115 68,920 59,247 55,824 42,935 57,593 56,675 10.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,978 - 5,151 1,717 2,576 - 6,440 -40.17%
Div Payout % 57.47% - 78.57% 37.88% 56.82% - 78.50% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 66,115 68,920 59,247 55,824 42,935 57,593 56,675 10.80%
NOSH 59,563 59,414 51,519 42,941 42,935 42,980 42,936 24.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.10% 7.26% 9.44% 6.45% 6.37% 6.33% 12.09% -
ROE 7.84% 7.66% 11.07% 8.12% 10.56% 7.61% 14.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 122.53 122.33 134.79 163.82 165.66 161.14 158.03 -15.58%
EPS 8.70 8.88 12.36 10.56 8.56 10.20 15.93 -33.16%
DPS 5.00 0.00 10.00 4.00 6.00 0.00 15.00 -51.89%
NAPS 1.11 1.16 1.15 1.30 1.00 1.34 1.32 -10.89%
Adjusted Per Share Value based on latest NOSH - 42,954
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 59.22 58.98 56.35 57.08 57.71 56.20 55.06 4.97%
EPS 4.20 4.28 5.32 3.68 3.68 3.56 6.66 -26.44%
DPS 2.42 0.00 4.18 1.39 2.09 0.00 5.23 -40.14%
NAPS 0.5365 0.5592 0.4808 0.453 0.3484 0.4673 0.4599 10.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.54 1.24 1.25 1.88 1.96 1.95 2.05 -
P/RPS 1.26 1.01 0.93 1.15 1.18 1.21 1.30 -2.06%
P/EPS 17.70 13.96 9.82 17.80 18.56 19.12 10.73 39.56%
EY 5.65 7.16 10.18 5.62 5.39 5.23 9.32 -28.34%
DY 3.25 0.00 8.00 2.13 3.06 0.00 7.32 -41.77%
P/NAPS 1.39 1.07 1.09 1.45 1.96 1.46 1.55 -6.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 20/08/04 24/05/04 -
Price 1.44 1.49 1.20 1.90 1.86 1.92 1.75 -
P/RPS 1.18 1.22 0.89 1.16 1.12 1.19 1.11 4.15%
P/EPS 16.55 16.78 9.43 17.99 17.61 18.82 9.16 48.29%
EY 6.04 5.96 10.61 5.56 5.68 5.31 10.92 -32.59%
DY 3.47 0.00 8.33 2.11 3.23 0.00 8.57 -45.23%
P/NAPS 1.30 1.28 1.04 1.46 1.86 1.43 1.33 -1.50%

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