[NATWIDE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -53.29%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 92,390 67,598 44,671 22,633 87,520 64,515 42,511 67.86%
PBT 2,164 1,807 1,460 1,003 2,852 2,062 1,794 13.32%
Tax -894 -574 -315 -166 -1,060 -757 -734 14.06%
NP 1,270 1,233 1,145 837 1,792 1,305 1,060 12.81%
-
NP to SH 1,270 1,233 1,145 837 1,792 1,305 1,060 12.81%
-
Tax Rate 41.31% 31.77% 21.58% 16.55% 37.17% 36.71% 40.91% -
Total Cost 91,120 66,365 43,526 21,796 85,728 63,210 41,451 69.14%
-
Net Worth 68,008 67,363 69,302 69,248 67,946 67,956 69,863 -1.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 68,008 67,363 69,302 69,248 67,946 67,956 69,863 -1.77%
NOSH 60,184 60,146 60,263 60,215 60,129 60,138 60,227 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.37% 1.82% 2.56% 3.70% 2.05% 2.02% 2.49% -
ROE 1.87% 1.83% 1.65% 1.21% 2.64% 1.92% 1.52% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 153.51 112.39 74.13 37.59 145.55 107.28 70.58 67.94%
EPS 2.11 2.05 1.90 1.39 2.98 2.17 1.76 12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.15 1.15 1.13 1.13 1.16 -1.73%
Adjusted Per Share Value based on latest NOSH - 60,215
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 74.97 54.85 36.25 18.37 71.02 52.35 34.49 67.88%
EPS 1.03 1.00 0.93 0.68 1.45 1.06 0.86 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5518 0.5466 0.5623 0.5619 0.5513 0.5514 0.5669 -1.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.85 0.67 0.75 0.67 0.76 0.76 0.71 -
P/RPS 0.55 0.60 1.01 1.78 0.52 0.71 1.01 -33.33%
P/EPS 40.28 32.68 39.47 48.20 25.50 35.02 40.34 -0.09%
EY 2.48 3.06 2.53 2.07 3.92 2.86 2.48 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.65 0.58 0.67 0.67 0.61 14.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 22/11/10 26/08/10 15/06/10 25/02/10 18/11/09 -
Price 0.65 0.67 0.75 0.67 0.65 0.75 0.77 -
P/RPS 0.42 0.60 1.01 1.78 0.45 0.70 1.09 -47.07%
P/EPS 30.80 32.68 39.47 48.20 21.81 34.56 43.75 -20.87%
EY 3.25 3.06 2.53 2.07 4.58 2.89 2.29 26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.65 0.58 0.58 0.66 0.66 -8.26%

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