[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 31.77%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 35,563 17,315 67,852 49,640 33,497 16,953 65,552 -33.40%
PBT 3,286 1,567 11,302 6,186 4,582 2,546 9,216 -49.62%
Tax -1,019 -471 -3,098 -1,819 -1,268 -713 -2,080 -37.77%
NP 2,267 1,096 8,204 4,367 3,314 1,833 7,136 -53.34%
-
NP to SH 2,267 1,096 8,204 4,367 3,314 1,833 7,136 -53.34%
-
Tax Rate 31.01% 30.06% 27.41% 29.41% 27.67% 28.00% 22.57% -
Total Cost 33,296 16,219 59,648 45,273 30,183 15,120 58,416 -31.18%
-
Net Worth 42,935 57,593 56,675 53,245 52,371 56,234 53,678 -13.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,288 - 6,440 - 2,146 - 73 574.20%
Div Payout % 56.82% - 78.50% - 64.77% - 1.02% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 42,935 57,593 56,675 53,245 52,371 56,234 53,678 -13.79%
NOSH 42,935 42,980 42,936 42,940 42,927 42,927 42,942 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.37% 6.33% 12.09% 8.80% 9.89% 10.81% 10.89% -
ROE 5.28% 1.90% 14.48% 8.20% 6.33% 3.26% 13.29% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 82.83 40.29 158.03 115.60 78.03 39.49 152.65 -33.39%
EPS 4.28 2.55 15.93 10.17 7.72 4.27 16.62 -59.42%
DPS 3.00 0.00 15.00 0.00 5.00 0.00 0.17 574.28%
NAPS 1.00 1.34 1.32 1.24 1.22 1.31 1.25 -13.78%
Adjusted Per Share Value based on latest NOSH - 42,874
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.86 14.05 55.06 40.28 27.18 13.76 53.19 -33.40%
EPS 1.84 0.89 6.66 3.54 2.69 1.49 5.79 -53.33%
DPS 1.05 0.00 5.23 0.00 1.74 0.00 0.06 570.54%
NAPS 0.3484 0.4673 0.4599 0.4321 0.425 0.4563 0.4356 -13.80%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.96 1.95 2.05 2.10 2.03 1.90 1.56 -
P/RPS 2.37 4.84 1.30 1.82 2.60 4.81 1.02 75.15%
P/EPS 37.12 76.47 10.73 20.65 26.30 44.50 9.39 149.38%
EY 2.69 1.31 9.32 4.84 3.80 2.25 10.65 -59.94%
DY 1.53 0.00 7.32 0.00 2.46 0.00 0.11 475.59%
P/NAPS 1.96 1.46 1.55 1.69 1.66 1.45 1.25 34.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 24/05/04 17/02/04 21/11/03 05/08/03 28/05/03 -
Price 1.86 1.92 1.75 2.10 2.06 1.92 1.61 -
P/RPS 2.25 4.77 1.11 1.82 2.64 4.86 1.05 65.98%
P/EPS 35.23 75.29 9.16 20.65 26.68 44.96 9.69 135.88%
EY 2.84 1.33 10.92 4.84 3.75 2.22 10.32 -57.59%
DY 1.61 0.00 8.57 0.00 2.43 0.00 0.11 495.43%
P/NAPS 1.86 1.43 1.33 1.69 1.69 1.47 1.29 27.54%

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