[NATWIDE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -74.31%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 67,852 49,640 33,497 16,953 65,552 49,536 33,100 61.29%
PBT 11,302 6,186 4,582 2,546 9,216 6,047 4,417 86.96%
Tax -3,098 -1,819 -1,268 -713 -2,080 -1,484 -1,122 96.69%
NP 8,204 4,367 3,314 1,833 7,136 4,563 3,295 83.59%
-
NP to SH 8,204 4,367 3,314 1,833 7,136 4,563 3,295 83.59%
-
Tax Rate 27.41% 29.41% 27.67% 28.00% 22.57% 24.54% 25.40% -
Total Cost 59,648 45,273 30,183 15,120 58,416 44,973 29,805 58.74%
-
Net Worth 56,675 53,245 52,371 56,234 53,678 50,223 50,692 7.71%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 6,440 - 2,146 - 73 - - -
Div Payout % 78.50% - 64.77% - 1.02% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 56,675 53,245 52,371 56,234 53,678 50,223 50,692 7.71%
NOSH 42,936 42,940 42,927 42,927 42,942 42,925 42,959 -0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.09% 8.80% 9.89% 10.81% 10.89% 9.21% 9.95% -
ROE 14.48% 8.20% 6.33% 3.26% 13.29% 9.09% 6.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 158.03 115.60 78.03 39.49 152.65 115.40 77.05 61.35%
EPS 15.93 10.17 7.72 4.27 16.62 10.63 7.67 62.71%
DPS 15.00 0.00 5.00 0.00 0.17 0.00 0.00 -
NAPS 1.32 1.24 1.22 1.31 1.25 1.17 1.18 7.75%
Adjusted Per Share Value based on latest NOSH - 42,927
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 55.06 40.28 27.18 13.76 53.19 40.20 26.86 61.29%
EPS 6.66 3.54 2.69 1.49 5.79 3.70 2.67 83.82%
DPS 5.23 0.00 1.74 0.00 0.06 0.00 0.00 -
NAPS 0.4599 0.4321 0.425 0.4563 0.4356 0.4075 0.4113 7.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.05 2.10 2.03 1.90 1.56 1.68 1.51 -
P/RPS 1.30 1.82 2.60 4.81 1.02 1.46 1.96 -23.92%
P/EPS 10.73 20.65 26.30 44.50 9.39 15.80 19.69 -33.25%
EY 9.32 4.84 3.80 2.25 10.65 6.33 5.08 49.81%
DY 7.32 0.00 2.46 0.00 0.11 0.00 0.00 -
P/NAPS 1.55 1.69 1.66 1.45 1.25 1.44 1.28 13.59%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 17/02/04 21/11/03 05/08/03 28/05/03 28/02/03 28/11/02 -
Price 1.75 2.10 2.06 1.92 1.61 1.50 1.79 -
P/RPS 1.11 1.82 2.64 4.86 1.05 1.30 2.32 -38.80%
P/EPS 9.16 20.65 26.68 44.96 9.69 14.11 23.34 -46.36%
EY 10.92 4.84 3.75 2.22 10.32 7.09 4.28 86.61%
DY 8.57 0.00 2.43 0.00 0.11 0.00 0.00 -
P/NAPS 1.33 1.69 1.69 1.47 1.29 1.28 1.52 -8.50%

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