[NATWIDE] QoQ TTM Result on 30-Jun-2000 [#1]

Announcement Date
24-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2000 [#1]
Profit Trend
QoQ- 2.55%
YoY- 56.8%
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 58,841 57,697 57,657 56,746 55,403 53,090 50,439 -0.15%
PBT 9,286 11,815 12,733 12,359 12,038 10,606 8,847 -0.04%
Tax -2,613 -2,929 -3,186 -3,081 -2,991 -2,254 -1,403 -0.62%
NP 6,673 8,886 9,547 9,278 9,047 8,352 7,444 0.11%
-
NP to SH 6,673 8,886 9,547 9,278 9,047 8,352 7,444 0.11%
-
Tax Rate 28.14% 24.79% 25.02% 24.93% 24.85% 21.25% 15.86% -
Total Cost 52,168 48,811 48,110 47,468 46,356 44,738 42,995 -0.19%
-
Net Worth 50,971 47,368 47,893 45,877 43,574 38,064 44,855 -0.12%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div 4,067 5,817 5,817 5,349 5,349 2,956 2,956 -0.32%
Div Payout % 60.96% 65.47% 60.94% 57.66% 59.13% 35.40% 39.72% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 50,971 47,368 47,893 45,877 43,574 38,064 44,855 -0.12%
NOSH 20,720 19,100 19,955 19,115 19,111 19,032 19,087 -0.08%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 11.34% 15.40% 16.56% 16.35% 16.33% 15.73% 14.76% -
ROE 13.09% 18.76% 19.93% 20.22% 20.76% 21.94% 16.60% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 283.98 302.08 288.93 296.86 289.89 278.95 264.25 -0.07%
EPS 32.21 46.52 47.84 48.54 47.34 43.88 39.00 0.19%
DPS 19.63 30.46 29.15 28.00 28.00 15.50 15.50 -0.23%
NAPS 2.46 2.48 2.40 2.40 2.28 2.00 2.35 -0.04%
Adjusted Per Share Value based on latest NOSH - 19,115
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 47.75 46.82 46.79 46.05 44.96 43.08 40.93 -0.15%
EPS 5.41 7.21 7.75 7.53 7.34 6.78 6.04 0.11%
DPS 3.30 4.72 4.72 4.34 4.34 2.40 2.40 -0.32%
NAPS 0.4136 0.3844 0.3886 0.3723 0.3536 0.3089 0.364 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 4.00 2.17 2.22 2.36 3.24 0.00 0.00 -
P/RPS 1.41 0.72 0.77 0.79 1.12 0.00 0.00 -100.00%
P/EPS 12.42 4.66 4.64 4.86 6.84 0.00 0.00 -100.00%
EY 8.05 21.44 21.55 20.57 14.61 0.00 0.00 -100.00%
DY 4.91 14.04 13.13 11.86 8.64 0.00 0.00 -100.00%
P/NAPS 1.63 0.88 0.92 0.98 1.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 24/05/01 16/02/01 21/11/00 24/08/00 - - - -
Price 3.50 4.20 2.31 2.71 0.00 0.00 0.00 -
P/RPS 1.23 1.39 0.80 0.91 0.00 0.00 0.00 -100.00%
P/EPS 10.87 9.03 4.83 5.58 0.00 0.00 0.00 -100.00%
EY 9.20 11.08 20.71 17.91 0.00 0.00 0.00 -100.00%
DY 5.61 7.25 12.62 10.33 0.00 0.00 0.00 -100.00%
P/NAPS 1.42 1.69 0.96 1.13 0.00 0.00 0.00 -100.00%

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