[NATWIDE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
02-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 92.8%
YoY- -20.08%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,215 36,490 18,171 69,442 52,760 35,563 17,315 113.58%
PBT 5,020 3,396 1,777 8,570 4,998 3,286 1,567 116.85%
Tax -1,401 -805 -458 -2,013 -1,597 -1,019 -471 106.41%
NP 3,619 2,591 1,319 6,557 3,401 2,267 1,096 121.26%
-
NP to SH 3,619 2,591 1,319 6,557 3,401 2,267 1,096 121.26%
-
Tax Rate 27.91% 23.70% 25.77% 23.49% 31.95% 31.01% 30.06% -
Total Cost 50,596 33,899 16,852 62,885 49,359 33,296 16,219 113.05%
-
Net Worth 67,261 66,115 68,920 59,247 55,824 42,935 57,593 10.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,488 1,489 - 5,151 1,288 1,288 - -
Div Payout % 41.12% 57.47% - 78.57% 37.88% 56.82% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 67,261 66,115 68,920 59,247 55,824 42,935 57,593 10.86%
NOSH 59,523 59,563 59,414 51,519 42,941 42,935 42,980 24.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.68% 7.10% 7.26% 9.44% 6.45% 6.37% 6.33% -
ROE 5.38% 3.92% 1.91% 11.07% 6.09% 5.28% 1.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 91.08 61.26 30.58 134.79 122.86 82.83 40.29 71.99%
EPS 6.08 4.35 2.22 12.36 7.92 4.28 2.55 78.19%
DPS 2.50 2.50 0.00 10.00 3.00 3.00 0.00 -
NAPS 1.13 1.11 1.16 1.15 1.30 1.00 1.34 -10.71%
Adjusted Per Share Value based on latest NOSH - 51,505
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 43.99 29.61 14.74 56.35 42.81 28.86 14.05 113.57%
EPS 2.94 2.10 1.07 5.32 2.76 1.84 0.89 121.32%
DPS 1.21 1.21 0.00 4.18 1.05 1.05 0.00 -
NAPS 0.5458 0.5365 0.5592 0.4808 0.453 0.3484 0.4673 10.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.52 1.54 1.24 1.25 1.88 1.96 1.95 -
P/RPS 1.67 2.51 4.05 0.93 1.53 2.37 4.84 -50.71%
P/EPS 25.00 35.40 55.86 9.82 23.74 37.12 76.47 -52.44%
EY 4.00 2.82 1.79 10.18 4.21 2.69 1.31 110.04%
DY 1.64 1.62 0.00 8.00 1.60 1.53 0.00 -
P/NAPS 1.35 1.39 1.07 1.09 1.45 1.96 1.46 -5.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 20/08/04 -
Price 1.40 1.44 1.49 1.20 1.90 1.86 1.92 -
P/RPS 1.54 2.35 4.87 0.89 1.55 2.25 4.77 -52.84%
P/EPS 23.03 33.10 67.12 9.43 23.99 35.23 75.29 -54.50%
EY 4.34 3.02 1.49 10.61 4.17 2.84 1.33 119.52%
DY 1.79 1.74 0.00 8.33 1.58 1.61 0.00 -
P/NAPS 1.24 1.30 1.28 1.04 1.46 1.86 1.43 -9.04%

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