[NATWIDE] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -37.79%
YoY- -60.95%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 89,656 91,170 87,752 77,580 75,737 75,128 73,112 14.49%
PBT 4,754 6,612 8,192 3,868 4,176 5,764 6,912 -21.99%
Tax -1,236 -1,590 -2,140 -1,800 -852 -1,376 -1,232 0.21%
NP 3,518 5,022 6,052 2,068 3,324 4,388 5,680 -27.23%
-
NP to SH 3,518 5,022 6,052 2,068 3,324 4,388 5,680 -27.23%
-
Tax Rate 26.00% 24.05% 26.12% 46.54% 20.40% 23.87% 17.82% -
Total Cost 86,137 86,148 81,700 75,512 72,413 70,740 67,432 17.64%
-
Net Worth 6,913,097 6,908,253 69,646 6,849,168 68,482 71,530 70,398 1999.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 6,913,097 6,908,253 69,646 6,849,168 68,482 71,530 70,398 1999.12%
NOSH 60,113 60,071 60,039 60,080 60,072 60,109 60,169 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.92% 5.51% 6.90% 2.67% 4.39% 5.84% 7.77% -
ROE 0.05% 0.07% 8.69% 0.03% 4.85% 6.13% 8.07% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 149.14 151.77 146.16 129.13 126.08 124.99 121.51 14.56%
EPS 5.85 8.36 10.08 3.44 5.53 7.30 9.44 -27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 115.00 115.00 1.16 114.00 1.14 1.19 1.17 2000.40%
Adjusted Per Share Value based on latest NOSH - 60,227
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.75 73.98 71.21 62.95 61.46 60.96 59.33 14.49%
EPS 2.86 4.08 4.91 1.68 2.70 3.56 4.61 -27.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 56.0954 56.0561 0.5651 55.5767 0.5557 0.5804 0.5712 1999.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.53 0.80 0.80 0.95 0.94 1.03 1.13 -
P/RPS 0.36 0.53 0.55 0.74 0.75 0.82 0.93 -46.73%
P/EPS 9.05 9.57 7.94 27.60 16.99 14.11 11.97 -16.93%
EY 11.04 10.45 12.60 3.62 5.89 7.09 8.35 20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.01 0.69 0.01 0.82 0.87 0.97 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 21/08/08 27/05/08 28/02/08 28/11/07 23/08/07 -
Price 0.47 0.43 0.88 0.95 0.84 0.96 1.07 -
P/RPS 0.32 0.28 0.60 0.74 0.67 0.77 0.88 -48.89%
P/EPS 8.03 5.14 8.73 27.60 15.18 13.15 11.33 -20.42%
EY 12.45 19.44 11.45 3.62 6.59 7.60 8.82 25.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.76 0.01 0.74 0.81 0.91 -

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