[NATWIDE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 131.23%
YoY- 26.1%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 16,953 65,552 49,536 33,100 16,168 62,084 46,836 -49.30%
PBT 2,546 9,216 6,047 4,417 1,962 8,400 6,266 -45.23%
Tax -713 -2,080 -1,484 -1,122 -537 -2,951 -1,754 -45.21%
NP 1,833 7,136 4,563 3,295 1,425 5,449 4,512 -45.23%
-
NP to SH 1,833 7,136 4,563 3,295 1,425 5,449 4,512 -45.23%
-
Tax Rate 28.00% 22.57% 24.54% 25.40% 27.37% 35.13% 27.99% -
Total Cost 15,120 58,416 44,973 29,805 14,743 56,635 42,324 -49.74%
-
Net Worth 56,234 53,678 50,223 50,692 49,227 47,662 30,787 49.58%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 73 - - - - - -
Div Payout % - 1.02% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 56,234 53,678 50,223 50,692 49,227 47,662 30,787 49.58%
NOSH 42,927 42,942 42,925 42,959 43,181 42,939 26,541 37.90%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.81% 10.89% 9.21% 9.95% 8.81% 8.78% 9.63% -
ROE 3.26% 13.29% 9.09% 6.50% 2.89% 11.43% 14.66% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.49 152.65 115.40 77.05 37.44 144.59 176.47 -63.24%
EPS 4.27 16.62 10.63 7.67 3.30 12.69 17.00 -60.29%
DPS 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.17 1.18 1.14 1.11 1.16 8.46%
Adjusted Per Share Value based on latest NOSH - 42,965
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.76 53.19 40.20 26.86 13.12 50.38 38.00 -49.29%
EPS 1.49 5.79 3.70 2.67 1.16 4.42 3.66 -45.16%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4563 0.4356 0.4075 0.4113 0.3994 0.3868 0.2498 49.59%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.90 1.56 1.68 1.51 1.86 1.87 1.95 -
P/RPS 4.81 1.02 1.46 1.96 4.97 1.29 1.11 166.51%
P/EPS 44.50 9.39 15.80 19.69 56.36 14.74 11.47 147.51%
EY 2.25 10.65 6.33 5.08 1.77 6.79 8.72 -59.57%
DY 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.25 1.44 1.28 1.63 1.68 1.68 -9.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 05/08/03 28/05/03 28/02/03 28/11/02 20/08/02 31/05/02 21/02/02 -
Price 1.92 1.61 1.50 1.79 1.91 1.90 1.81 -
P/RPS 4.86 1.05 1.30 2.32 5.10 1.31 1.03 182.11%
P/EPS 44.96 9.69 14.11 23.34 57.88 14.97 10.65 161.89%
EY 2.22 10.32 7.09 4.28 1.73 6.68 9.39 -61.86%
DY 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.29 1.28 1.52 1.68 1.71 1.56 -3.89%

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