[NATWIDE] QoQ 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- -19.25%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 19,348 19,284 19,236 17,725 18,319 18,171 16,682 10.37%
PBT 1,712 2,355 1,374 1,624 1,620 1,777 3,572 -38.72%
Tax -436 -582 -892 -596 -347 -458 -416 3.17%
NP 1,276 1,773 482 1,028 1,273 1,319 3,156 -45.29%
-
NP to SH 1,276 1,773 482 1,028 1,273 1,319 3,156 -45.29%
-
Tax Rate 25.47% 24.71% 64.92% 36.70% 21.42% 25.77% 11.65% -
Total Cost 18,072 17,511 18,754 16,697 17,046 16,852 13,526 21.28%
-
Net Worth 68,615 69,717 59,384 67,146 66,029 68,920 51,505 21.05%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,504 - 3,860 - 1,487 - 3,605 -44.13%
Div Payout % 117.92% - 800.83% - 116.82% - 114.24% -
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 68,615 69,717 59,384 67,146 66,029 68,920 51,505 21.05%
NOSH 60,188 60,101 59,384 59,421 59,485 59,414 51,505 10.93%
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 6.59% 9.19% 2.51% 5.80% 6.95% 7.26% 18.92% -
ROE 1.86% 2.54% 0.81% 1.53% 1.93% 1.91% 6.13% -
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 32.15 32.09 32.39 29.83 30.80 30.58 32.39 -0.49%
EPS 2.12 2.95 0.81 1.73 2.14 2.22 5.95 -49.70%
DPS 2.50 0.00 6.50 0.00 2.50 0.00 7.00 -49.63%
NAPS 1.14 1.16 1.00 1.13 1.11 1.16 1.00 9.11%
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 15.70 15.65 15.61 14.38 14.86 14.74 13.54 10.36%
EPS 1.04 1.44 0.39 0.83 1.03 1.07 2.56 -45.11%
DPS 1.22 0.00 3.13 0.00 1.21 0.00 2.93 -44.20%
NAPS 0.5568 0.5657 0.4819 0.5449 0.5358 0.5592 0.4179 21.06%
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 3.80 4.05 4.01 5.10 5.00 4.05 3.86 -1.03%
P/EPS 57.55 44.07 160.17 87.86 71.96 55.86 20.40 99.52%
EY 1.74 2.27 0.62 1.14 1.39 1.79 4.90 -49.82%
DY 2.05 0.00 5.00 0.00 1.62 0.00 5.60 -48.79%
P/NAPS 1.07 1.12 1.30 1.35 1.39 1.07 1.25 -9.83%
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 3.89 4.02 4.38 4.69 4.68 4.87 3.70 3.39%
P/EPS 58.96 43.73 174.95 80.92 67.29 67.12 19.58 108.38%
EY 1.70 2.29 0.57 1.24 1.49 1.49 5.11 -51.95%
DY 2.00 0.00 4.58 0.00 1.74 0.00 5.83 -50.96%
P/NAPS 1.10 1.11 1.42 1.24 1.30 1.28 1.20 -5.63%

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