[NATWIDE] QoQ Cumulative Quarter Result on 30-Dec-2006 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Dec-2006 [#3]
Profit Trend
QoQ- 28.27%
YoY- 8.07%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,278 75,148 56,370 56,370 38,632 19,284 73,477 -67.16%
PBT 1,728 7,499 5,128 5,128 4,068 2,355 6,399 -64.93%
Tax -308 -2,203 -1,217 -1,217 -1,019 -582 -2,392 -80.61%
NP 1,420 5,296 3,911 3,911 3,049 1,773 4,007 -56.41%
-
NP to SH 1,420 5,296 3,911 3,911 3,049 1,773 4,007 -56.41%
-
Tax Rate 17.82% 29.38% 23.73% 23.73% 25.05% 24.71% 37.38% -
Total Cost 16,858 69,852 52,459 52,459 35,583 17,511 69,470 -67.80%
-
Net Worth 70,398 69,137 67,991 0 68,557 69,717 67,245 3.73%
Dividend
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 5,110 1,504 1,504 1,503 - 5,355 -
Div Payout % - 96.49% 38.46% 38.46% 49.31% - 133.66% -
Equity
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 70,398 69,137 67,991 0 68,557 69,717 67,245 3.73%
NOSH 60,169 60,119 60,169 60,169 60,138 60,101 59,509 0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.77% 7.05% 6.94% 6.94% 7.89% 9.19% 5.45% -
ROE 2.02% 7.66% 5.75% 0.00% 4.45% 2.54% 5.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.38 125.00 93.69 93.69 64.24 32.09 123.47 -67.44%
EPS 2.36 8.81 6.50 6.50 5.07 2.95 6.73 -56.77%
DPS 0.00 8.50 2.50 2.50 2.50 0.00 9.00 -
NAPS 1.17 1.15 1.13 0.00 1.14 1.16 1.13 2.82%
Adjusted Per Share Value based on latest NOSH - 60,209
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.83 60.98 45.74 45.74 31.35 15.65 59.62 -67.16%
EPS 1.15 4.30 3.17 3.17 2.47 1.44 3.25 -56.46%
DPS 0.00 4.15 1.22 1.22 1.22 0.00 4.35 -
NAPS 0.5712 0.561 0.5517 0.00 0.5563 0.5657 0.5457 3.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.13 1.13 1.19 1.19 1.22 1.30 1.30 -
P/RPS 3.72 0.90 1.27 1.27 1.90 4.05 1.05 175.24%
P/EPS 47.88 12.83 18.31 18.31 24.06 44.07 19.31 106.85%
EY 2.09 7.80 5.46 5.46 4.16 2.27 5.18 -51.64%
DY 0.00 7.52 2.10 2.10 2.05 0.00 6.92 -
P/NAPS 0.97 0.98 1.05 0.00 1.07 1.12 1.15 -12.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/08/07 29/05/07 28/02/07 - 23/11/06 22/08/06 29/05/06 -
Price 1.07 1.04 1.16 0.00 1.25 1.29 1.42 -
P/RPS 3.52 0.83 1.24 0.00 1.95 4.02 1.15 144.84%
P/EPS 45.34 11.81 17.85 0.00 24.65 43.73 21.09 84.53%
EY 2.21 8.47 5.60 0.00 4.06 2.29 4.74 -45.70%
DY 0.00 8.17 2.16 0.00 2.00 0.00 6.34 -
P/NAPS 0.91 0.90 1.03 0.00 1.10 1.11 1.26 -22.93%

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