[NATWIDE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -79.88%
YoY- 20.35%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 73,477 54,215 36,490 18,171 69,442 52,760 35,563 62.29%
PBT 6,399 5,020 3,396 1,777 8,570 4,998 3,286 56.00%
Tax -2,392 -1,401 -805 -458 -2,013 -1,597 -1,019 76.71%
NP 4,007 3,619 2,591 1,319 6,557 3,401 2,267 46.23%
-
NP to SH 4,007 3,619 2,591 1,319 6,557 3,401 2,267 46.23%
-
Tax Rate 37.38% 27.91% 23.70% 25.77% 23.49% 31.95% 31.01% -
Total Cost 69,470 50,596 33,899 16,852 62,885 49,359 33,296 63.35%
-
Net Worth 67,245 67,261 66,115 68,920 59,247 55,824 42,935 34.90%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,355 1,488 1,489 - 5,151 1,288 1,288 158.78%
Div Payout % 133.66% 41.12% 57.47% - 78.57% 37.88% 56.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 67,245 67,261 66,115 68,920 59,247 55,824 42,935 34.90%
NOSH 59,509 59,523 59,563 59,414 51,519 42,941 42,935 24.33%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.45% 6.68% 7.10% 7.26% 9.44% 6.45% 6.37% -
ROE 5.96% 5.38% 3.92% 1.91% 11.07% 6.09% 5.28% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 123.47 91.08 61.26 30.58 134.79 122.86 82.83 30.52%
EPS 6.73 6.08 4.35 2.22 12.36 7.92 4.28 35.25%
DPS 9.00 2.50 2.50 0.00 10.00 3.00 3.00 108.14%
NAPS 1.13 1.13 1.11 1.16 1.15 1.30 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 59,414
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.62 43.99 29.61 14.74 56.35 42.81 28.86 62.27%
EPS 3.25 2.94 2.10 1.07 5.32 2.76 1.84 46.17%
DPS 4.35 1.21 1.21 0.00 4.18 1.05 1.05 158.17%
NAPS 0.5457 0.5458 0.5365 0.5592 0.4808 0.453 0.3484 34.90%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.30 1.52 1.54 1.24 1.25 1.88 1.96 -
P/RPS 1.05 1.67 2.51 4.05 0.93 1.53 2.37 -41.91%
P/EPS 19.31 25.00 35.40 55.86 9.82 23.74 37.12 -35.34%
EY 5.18 4.00 2.82 1.79 10.18 4.21 2.69 54.84%
DY 6.92 1.64 1.62 0.00 8.00 1.60 1.53 173.74%
P/NAPS 1.15 1.35 1.39 1.07 1.09 1.45 1.96 -29.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 22/02/06 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 -
Price 1.42 1.40 1.44 1.49 1.20 1.90 1.86 -
P/RPS 1.15 1.54 2.35 4.87 0.89 1.55 2.25 -36.10%
P/EPS 21.09 23.03 33.10 67.12 9.43 23.99 35.23 -28.99%
EY 4.74 4.34 3.02 1.49 10.61 4.17 2.84 40.74%
DY 6.34 1.79 1.74 0.00 8.33 1.58 1.61 149.57%
P/NAPS 1.26 1.24 1.30 1.28 1.04 1.46 1.86 -22.88%

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