[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 39.68%
YoY- 6.41%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 38,632 19,284 73,477 54,215 36,490 18,171 69,442 -32.33%
PBT 4,068 2,355 6,399 5,020 3,396 1,777 8,570 -39.12%
Tax -1,019 -582 -2,392 -1,401 -805 -458 -2,013 -36.45%
NP 3,049 1,773 4,007 3,619 2,591 1,319 6,557 -39.95%
-
NP to SH 3,049 1,773 4,007 3,619 2,591 1,319 6,557 -39.95%
-
Tax Rate 25.05% 24.71% 37.38% 27.91% 23.70% 25.77% 23.49% -
Total Cost 35,583 17,511 69,470 50,596 33,899 16,852 62,885 -31.56%
-
Net Worth 68,557 69,717 67,245 67,261 66,115 68,920 59,247 10.20%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,503 - 5,355 1,488 1,489 - 5,151 -55.97%
Div Payout % 49.31% - 133.66% 41.12% 57.47% - 78.57% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 68,557 69,717 67,245 67,261 66,115 68,920 59,247 10.20%
NOSH 60,138 60,101 59,509 59,523 59,563 59,414 51,519 10.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.89% 9.19% 5.45% 6.68% 7.10% 7.26% 9.44% -
ROE 4.45% 2.54% 5.96% 5.38% 3.92% 1.91% 11.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 64.24 32.09 123.47 91.08 61.26 30.58 134.79 -38.95%
EPS 5.07 2.95 6.73 6.08 4.35 2.22 12.36 -44.76%
DPS 2.50 0.00 9.00 2.50 2.50 0.00 10.00 -60.28%
NAPS 1.14 1.16 1.13 1.13 1.11 1.16 1.15 -0.58%
Adjusted Per Share Value based on latest NOSH - 59,421
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.35 15.65 59.62 43.99 29.61 14.74 56.35 -32.33%
EPS 2.47 1.44 3.25 2.94 2.10 1.07 5.32 -40.01%
DPS 1.22 0.00 4.35 1.21 1.21 0.00 4.18 -55.96%
NAPS 0.5563 0.5657 0.5457 0.5458 0.5365 0.5592 0.4808 10.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.22 1.30 1.30 1.52 1.54 1.24 1.25 -
P/RPS 1.90 4.05 1.05 1.67 2.51 4.05 0.93 60.93%
P/EPS 24.06 44.07 19.31 25.00 35.40 55.86 9.82 81.64%
EY 4.16 2.27 5.18 4.00 2.82 1.79 10.18 -44.90%
DY 2.05 0.00 6.92 1.64 1.62 0.00 8.00 -59.62%
P/NAPS 1.07 1.12 1.15 1.35 1.39 1.07 1.09 -1.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 29/05/06 22/02/06 30/11/05 22/08/05 02/06/05 -
Price 1.25 1.29 1.42 1.40 1.44 1.49 1.20 -
P/RPS 1.95 4.02 1.15 1.54 2.35 4.87 0.89 68.61%
P/EPS 24.65 43.73 21.09 23.03 33.10 67.12 9.43 89.64%
EY 4.06 2.29 4.74 4.34 3.02 1.49 10.61 -47.26%
DY 2.00 0.00 6.34 1.79 1.74 0.00 8.33 -61.33%
P/NAPS 1.10 1.11 1.26 1.24 1.30 1.28 1.04 3.80%

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