[NATWIDE] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -16.96%
YoY- -38.89%
View:
Show?
Annualized Quarter Result
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 75,160 77,264 77,136 73,477 72,286 72,980 72,684 2.25%
PBT 6,837 8,136 9,420 6,399 6,693 6,792 7,108 -2.55%
Tax -1,622 -2,038 -2,328 -2,392 -1,868 -1,610 -1,832 -7.78%
NP 5,214 6,098 7,092 4,007 4,825 5,182 5,276 -0.78%
-
NP to SH 5,214 6,098 7,092 4,007 4,825 5,182 5,276 -0.78%
-
Tax Rate 23.72% 25.05% 24.71% 37.38% 27.91% 23.70% 25.77% -
Total Cost 69,945 71,166 70,044 69,470 67,461 67,798 67,408 2.49%
-
Net Worth 0 68,557 69,717 67,245 67,261 66,115 68,920 -
Dividend
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,005 3,006 - 5,355 1,984 2,978 - -
Div Payout % 38.46% 49.31% - 133.66% 41.12% 57.47% - -
Equity
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 0 68,557 69,717 67,245 67,261 66,115 68,920 -
NOSH 60,169 60,138 60,101 59,509 59,523 59,563 59,414 0.84%
Ratio Analysis
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.94% 7.89% 9.19% 5.45% 6.68% 7.10% 7.26% -
ROE 0.00% 8.89% 10.17% 5.96% 7.17% 7.84% 7.66% -
Per Share
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 124.91 128.48 128.34 123.47 121.44 122.53 122.33 1.39%
EPS 8.67 10.14 11.80 6.73 8.11 8.70 8.88 -1.58%
DPS 3.33 5.00 0.00 9.00 3.33 5.00 0.00 -
NAPS 0.00 1.14 1.16 1.13 1.13 1.11 1.16 -
Adjusted Per Share Value based on latest NOSH - 59,384
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.99 62.69 62.59 59.62 58.66 59.22 58.98 2.25%
EPS 4.23 4.95 5.75 3.25 3.92 4.20 4.28 -0.77%
DPS 1.63 2.44 0.00 4.35 1.61 2.42 0.00 -
NAPS 0.00 0.5563 0.5657 0.5457 0.5458 0.5365 0.5592 -
Price Multiplier on Financial Quarter End Date
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.19 1.22 1.30 1.30 1.52 1.54 1.24 -
P/RPS 0.95 0.95 1.01 1.05 1.25 1.26 1.01 -3.99%
P/EPS 13.73 12.03 11.02 19.31 18.75 17.70 13.96 -1.10%
EY 7.28 8.31 9.08 5.18 5.33 5.65 7.16 1.11%
DY 2.80 4.10 0.00 6.92 2.19 3.25 0.00 -
P/NAPS 0.00 1.07 1.12 1.15 1.35 1.39 1.07 -
Price Multiplier on Announcement Date
30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date - 23/11/06 22/08/06 29/05/06 22/02/06 30/11/05 22/08/05 -
Price 0.00 1.25 1.29 1.42 1.40 1.44 1.49 -
P/RPS 0.00 0.97 1.01 1.15 1.15 1.18 1.22 -
P/EPS 0.00 12.33 10.93 21.09 17.27 16.55 16.78 -
EY 0.00 8.11 9.15 4.74 5.79 6.04 5.96 -
DY 0.00 4.00 0.00 6.34 2.38 3.47 0.00 -
P/NAPS 0.00 1.10 1.11 1.26 1.24 1.30 1.28 -

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