[NATWIDE] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Announcement Date
02-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 44.6%
YoY- -20.08%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,286 72,980 72,684 69,442 70,346 71,126 69,260 2.88%
PBT 6,693 6,792 7,108 8,570 6,664 6,572 6,268 4.45%
Tax -1,868 -1,610 -1,832 -2,013 -2,129 -2,038 -1,884 -0.56%
NP 4,825 5,182 5,276 6,557 4,534 4,534 4,384 6.57%
-
NP to SH 4,825 5,182 5,276 6,557 4,534 4,534 4,384 6.57%
-
Tax Rate 27.91% 23.70% 25.77% 23.49% 31.95% 31.01% 30.06% -
Total Cost 67,461 67,798 67,408 62,885 65,812 66,592 64,876 2.63%
-
Net Worth 67,261 66,115 68,920 59,247 55,824 42,935 57,593 10.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,984 2,978 - 5,151 1,717 2,576 - -
Div Payout % 41.12% 57.47% - 78.57% 37.88% 56.82% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 67,261 66,115 68,920 59,247 55,824 42,935 57,593 10.86%
NOSH 59,523 59,563 59,414 51,519 42,941 42,935 42,980 24.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.68% 7.10% 7.26% 9.44% 6.45% 6.37% 6.33% -
ROE 7.17% 7.84% 7.66% 11.07% 8.12% 10.56% 7.61% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 121.44 122.53 122.33 134.79 163.82 165.66 161.14 -17.14%
EPS 8.11 8.70 8.88 12.36 10.56 8.56 10.20 -14.13%
DPS 3.33 5.00 0.00 10.00 4.00 6.00 0.00 -
NAPS 1.13 1.11 1.16 1.15 1.30 1.00 1.34 -10.71%
Adjusted Per Share Value based on latest NOSH - 51,505
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.66 59.22 58.98 56.35 57.08 57.71 56.20 2.88%
EPS 3.92 4.20 4.28 5.32 3.68 3.68 3.56 6.61%
DPS 1.61 2.42 0.00 4.18 1.39 2.09 0.00 -
NAPS 0.5458 0.5365 0.5592 0.4808 0.453 0.3484 0.4673 10.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.52 1.54 1.24 1.25 1.88 1.96 1.95 -
P/RPS 1.25 1.26 1.01 0.93 1.15 1.18 1.21 2.18%
P/EPS 18.75 17.70 13.96 9.82 17.80 18.56 19.12 -1.29%
EY 5.33 5.65 7.16 10.18 5.62 5.39 5.23 1.26%
DY 2.19 3.25 0.00 8.00 2.13 3.06 0.00 -
P/NAPS 1.35 1.39 1.07 1.09 1.45 1.96 1.46 -5.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 20/08/04 -
Price 1.40 1.44 1.49 1.20 1.90 1.86 1.92 -
P/RPS 1.15 1.18 1.22 0.89 1.16 1.12 1.19 -2.24%
P/EPS 17.27 16.55 16.78 9.43 17.99 17.61 18.82 -5.55%
EY 5.79 6.04 5.96 10.61 5.56 5.68 5.31 5.92%
DY 2.38 3.47 0.00 8.33 2.11 3.23 0.00 -
P/NAPS 1.24 1.30 1.28 1.04 1.46 1.86 1.43 -9.04%

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