[NATWIDE] QoQ 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- -26.47%
YoY- -14.18%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 18,247 17,315 18,214 16,143 16,544 16,953 16,023 9.02%
PBT 1,719 1,567 5,120 1,603 2,036 2,546 3,165 -33.35%
Tax -548 -471 -1,268 -514 -555 -713 -261 63.74%
NP 1,171 1,096 3,852 1,089 1,481 1,833 2,904 -45.32%
-
NP to SH 1,171 1,096 3,852 1,089 1,481 1,833 2,904 -45.32%
-
Tax Rate 31.88% 30.06% 24.77% 32.06% 27.26% 28.00% 8.25% -
Total Cost 17,076 16,219 14,362 15,054 15,063 15,120 13,119 19.15%
-
Net Worth 54,904 57,593 42,931 53,163 52,371 56,234 42,904 17.81%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,286 - 4,293 - 2,146 - 51 754.85%
Div Payout % 109.89% - 111.45% - 144.93% - 1.77% -
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 54,904 57,593 42,931 53,163 52,371 56,234 42,904 17.81%
NOSH 42,893 42,980 42,931 42,874 42,927 42,927 42,904 -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 6.42% 6.33% 21.15% 6.75% 8.95% 10.81% 18.12% -
ROE 2.13% 1.90% 8.97% 2.05% 2.83% 3.26% 6.77% -
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 42.54 40.29 42.43 37.65 38.54 39.49 37.35 9.03%
EPS 2.73 2.55 7.48 2.54 3.45 4.27 6.76 -45.27%
DPS 3.00 0.00 10.00 0.00 5.00 0.00 0.12 749.98%
NAPS 1.28 1.34 1.00 1.24 1.22 1.31 1.00 17.83%
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 14.81 14.05 14.78 13.10 13.42 13.76 13.00 9.05%
EPS 0.95 0.89 3.13 0.88 1.20 1.49 2.36 -45.39%
DPS 1.04 0.00 3.48 0.00 1.74 0.00 0.04 772.44%
NAPS 0.4455 0.4673 0.3484 0.4314 0.425 0.4563 0.3481 17.82%
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 4.61 4.84 4.83 5.58 5.27 4.81 4.18 6.72%
P/EPS 71.79 76.47 22.85 82.68 58.84 44.50 23.05 112.82%
EY 1.39 1.31 4.38 1.21 1.70 2.25 4.34 -53.09%
DY 1.53 0.00 4.88 0.00 2.46 0.00 0.08 611.32%
P/NAPS 1.53 1.46 2.05 1.69 1.66 1.45 1.56 -1.28%
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 4.37 4.77 4.12 5.58 5.35 4.86 4.31 0.92%
P/EPS 68.13 75.29 19.50 82.68 59.71 44.96 23.79 101.27%
EY 1.47 1.33 5.13 1.21 1.67 2.22 4.20 -50.24%
DY 1.61 0.00 5.71 0.00 2.43 0.00 0.07 704.15%
P/NAPS 1.45 1.43 1.75 1.69 1.69 1.47 1.61 -6.72%

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