[NATWIDE] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
21-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -17.5%
YoY- -6.96%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 62,151 61,671 60,653 59,528 58,841 57,697 57,657 5.13%
PBT 8,392 7,723 7,912 8,074 9,286 11,815 12,733 -24.28%
Tax -3,454 -2,679 -2,732 -2,569 -2,613 -2,929 -3,186 5.53%
NP 4,938 5,044 5,180 5,505 6,673 8,886 9,547 -35.59%
-
NP to SH 4,938 5,044 5,180 5,505 6,673 8,886 9,547 -35.59%
-
Tax Rate 41.16% 34.69% 34.53% 31.82% 28.14% 24.79% 25.02% -
Total Cost 57,213 56,627 55,473 54,023 52,168 48,811 48,110 12.25%
-
Net Worth 47,740 27,820 47,807 48,089 50,971 47,368 47,893 -0.21%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 5,275 3,046 3,046 4,067 4,067 5,817 5,817 -6.31%
Div Payout % 106.83% 60.40% 58.81% 73.89% 60.96% 65.47% 60.94% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 47,740 27,820 47,807 48,089 50,971 47,368 47,893 -0.21%
NOSH 43,009 27,820 18,387 19,083 20,720 19,100 19,955 66.93%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 7.95% 8.18% 8.54% 9.25% 11.34% 15.40% 16.56% -
ROE 10.34% 18.13% 10.84% 11.45% 13.09% 18.76% 19.93% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 144.51 221.68 329.86 311.94 283.98 302.08 288.93 -37.01%
EPS 11.48 18.13 28.17 28.85 32.21 46.52 47.84 -61.41%
DPS 12.27 10.95 16.57 21.31 19.63 30.46 29.15 -43.86%
NAPS 1.11 1.00 2.60 2.52 2.46 2.48 2.40 -40.22%
Adjusted Per Share Value based on latest NOSH - 19,083
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 50.43 50.04 49.22 48.30 47.75 46.82 46.79 5.12%
EPS 4.01 4.09 4.20 4.47 5.41 7.21 7.75 -35.57%
DPS 4.28 2.47 2.47 3.30 3.30 4.72 4.72 -6.32%
NAPS 0.3874 0.2257 0.3879 0.3902 0.4136 0.3844 0.3886 -0.20%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.87 1.95 3.56 4.02 4.00 2.17 2.22 -
P/RPS 1.29 0.88 1.08 1.29 1.41 0.72 0.77 41.10%
P/EPS 16.29 10.76 12.64 13.94 12.42 4.66 4.64 131.17%
EY 6.14 9.30 7.91 7.18 8.05 21.44 21.55 -56.73%
DY 6.56 5.62 4.65 5.30 4.91 14.04 13.13 -37.06%
P/NAPS 1.68 1.95 1.37 1.60 1.63 0.88 0.92 49.45%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 21/02/02 23/11/01 21/08/01 24/05/01 16/02/01 21/11/00 -
Price 1.90 1.81 1.79 4.02 3.50 4.20 2.31 -
P/RPS 1.31 0.82 0.54 1.29 1.23 1.39 0.80 38.96%
P/EPS 16.55 9.98 6.35 13.94 10.87 9.03 4.83 127.45%
EY 6.04 10.02 15.74 7.18 9.20 11.08 20.71 -56.05%
DY 6.46 6.05 9.26 5.30 5.61 7.25 12.62 -36.03%
P/NAPS 1.71 1.81 0.69 1.60 1.42 1.69 0.96 46.99%

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