[NATWIDE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 54.51%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 21,938 77,580 56,803 37,564 18,278 75,148 56,370 -46.72%
PBT 2,048 3,868 3,132 2,882 1,728 7,499 5,128 -45.79%
Tax -535 -1,800 -639 -688 -308 -2,203 -1,217 -42.21%
NP 1,513 2,068 2,493 2,194 1,420 5,296 3,911 -46.93%
-
NP to SH 1,513 2,068 2,493 2,194 1,420 5,296 3,911 -46.93%
-
Tax Rate 26.12% 46.54% 20.40% 23.87% 17.82% 29.38% 23.73% -
Total Cost 20,425 75,512 54,310 35,370 16,858 69,852 52,459 -46.71%
-
Net Worth 69,646 6,849,168 68,482 71,530 70,398 69,137 67,991 1.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 5,110 1,504 -
Div Payout % - - - - - 96.49% 38.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 69,646 6,849,168 68,482 71,530 70,398 69,137 67,991 1.61%
NOSH 60,039 60,080 60,072 60,109 60,169 60,119 60,169 -0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.90% 2.67% 4.39% 5.84% 7.77% 7.05% 6.94% -
ROE 2.17% 0.03% 3.64% 3.07% 2.02% 7.66% 5.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.54 129.13 94.56 62.49 30.38 125.00 93.69 -46.65%
EPS 2.52 3.44 4.15 3.65 2.36 8.81 6.50 -46.86%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 2.50 -
NAPS 1.16 114.00 1.14 1.19 1.17 1.15 1.13 1.76%
Adjusted Per Share Value based on latest NOSH - 60,077
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.80 62.95 46.09 30.48 14.83 60.98 45.74 -46.72%
EPS 1.23 1.68 2.02 1.78 1.15 4.30 3.17 -46.83%
DPS 0.00 0.00 0.00 0.00 0.00 4.15 1.22 -
NAPS 0.5651 55.5767 0.5557 0.5804 0.5712 0.561 0.5517 1.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.80 0.95 0.94 1.03 1.13 1.13 1.19 -
P/RPS 2.19 0.74 0.99 1.65 3.72 0.90 1.27 43.84%
P/EPS 31.75 27.60 22.65 28.22 47.88 12.83 18.31 44.38%
EY 3.15 3.62 4.41 3.54 2.09 7.80 5.46 -30.72%
DY 0.00 0.00 0.00 0.00 0.00 7.52 2.10 -
P/NAPS 0.69 0.01 0.82 0.87 0.97 0.98 1.05 -24.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 27/05/08 28/02/08 28/11/07 23/08/07 29/05/07 28/02/07 -
Price 0.88 0.95 0.84 0.96 1.07 1.04 1.16 -
P/RPS 2.41 0.74 0.89 1.54 3.52 0.83 1.24 55.80%
P/EPS 34.92 27.60 20.24 26.30 45.34 11.81 17.85 56.48%
EY 2.86 3.62 4.94 3.80 2.21 8.47 5.60 -36.13%
DY 0.00 0.00 0.00 0.00 0.00 8.17 2.16 -
P/NAPS 0.76 0.01 0.74 0.81 0.91 0.90 1.03 -18.35%

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