[NATWIDE] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -36.88%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,214 16,143 16,544 16,953 16,023 16,435 16,933 4.97%
PBT 5,120 1,603 2,036 2,546 3,165 1,631 2,455 63.16%
Tax -1,268 -514 -555 -713 -261 -362 -586 67.21%
NP 3,852 1,089 1,481 1,833 2,904 1,269 1,869 61.88%
-
NP to SH 3,852 1,089 1,481 1,833 2,904 1,269 1,869 61.88%
-
Tax Rate 24.77% 32.06% 27.26% 28.00% 8.25% 22.19% 23.87% -
Total Cost 14,362 15,054 15,063 15,120 13,119 15,166 15,064 -3.12%
-
Net Worth 42,931 53,163 52,371 56,234 42,904 50,290 50,699 -10.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,293 - 2,146 - 51 - 2,148 58.59%
Div Payout % 111.45% - 144.93% - 1.77% - 114.94% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 42,931 53,163 52,371 56,234 42,904 50,290 50,699 -10.48%
NOSH 42,931 42,874 42,927 42,927 42,904 42,983 42,965 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.15% 6.75% 8.95% 10.81% 18.12% 7.72% 11.04% -
ROE 8.97% 2.05% 2.83% 3.26% 6.77% 2.52% 3.69% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.43 37.65 38.54 39.49 37.35 38.24 39.41 5.04%
EPS 7.48 2.54 3.45 4.27 6.76 2.95 4.35 43.48%
DPS 10.00 0.00 5.00 0.00 0.12 0.00 5.00 58.67%
NAPS 1.00 1.24 1.22 1.31 1.00 1.17 1.18 -10.43%
Adjusted Per Share Value based on latest NOSH - 42,927
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.78 13.10 13.42 13.76 13.00 13.34 13.74 4.97%
EPS 3.13 0.88 1.20 1.49 2.36 1.03 1.52 61.78%
DPS 3.48 0.00 1.74 0.00 0.04 0.00 1.74 58.67%
NAPS 0.3484 0.4314 0.425 0.4563 0.3481 0.4081 0.4114 -10.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.05 2.10 2.03 1.90 1.56 1.68 1.51 -
P/RPS 4.83 5.58 5.27 4.81 4.18 4.39 3.83 16.70%
P/EPS 22.85 82.68 58.84 44.50 23.05 56.90 34.71 -24.30%
EY 4.38 1.21 1.70 2.25 4.34 1.76 2.88 32.21%
DY 4.88 0.00 2.46 0.00 0.08 0.00 3.31 29.50%
P/NAPS 2.05 1.69 1.66 1.45 1.56 1.44 1.28 36.84%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 17/02/04 21/11/03 05/08/03 28/05/03 28/02/03 28/11/02 -
Price 1.75 2.10 2.06 1.92 1.61 1.50 1.79 -
P/RPS 4.12 5.58 5.35 4.86 4.31 3.92 4.54 -6.26%
P/EPS 19.50 82.68 59.71 44.96 23.79 50.81 41.15 -39.19%
EY 5.13 1.21 1.67 2.22 4.20 1.97 2.43 64.49%
DY 5.71 0.00 2.43 0.00 0.07 0.00 2.79 61.12%
P/NAPS 1.75 1.69 1.69 1.47 1.61 1.28 1.52 9.83%

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