[NATWIDE] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 11.07%
YoY- -32.8%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 74,108 75,606 75,593 74,564 73,451 70,897 70,369 4.22%
PBT 6,187 6,501 7,065 6,973 6,395 8,593 8,681 -23.70%
Tax -1,416 -2,109 -2,506 -2,417 -2,293 -1,817 -1,799 -17.40%
NP 4,771 4,392 4,559 4,556 4,102 6,776 6,882 -25.36%
-
NP to SH 4,771 4,392 4,559 4,556 4,102 6,776 6,882 -25.36%
-
Tax Rate 22.89% 32.44% 35.47% 34.66% 35.86% 21.15% 20.72% -
Total Cost 69,337 71,214 71,034 70,008 69,349 64,121 63,487 7.29%
-
Net Worth 68,037 0 68,615 69,717 59,384 67,146 66,029 2.42%
Dividend
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,504 5,364 5,364 5,347 5,347 5,092 5,092 -62.24%
Div Payout % 31.54% 122.15% 117.67% 117.36% 130.35% 75.16% 74.00% -
Equity
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 68,037 0 68,615 69,717 59,384 67,146 66,029 2.42%
NOSH 60,209 60,209 60,188 60,101 59,384 59,421 59,485 0.97%
Ratio Analysis
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.44% 5.81% 6.03% 6.11% 5.58% 9.56% 9.78% -
ROE 7.01% 0.00% 6.64% 6.53% 6.91% 10.09% 10.42% -
Per Share
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 123.08 125.57 125.59 124.06 123.69 119.31 118.30 3.21%
EPS 7.92 7.29 7.57 7.58 6.91 11.40 11.57 -26.11%
DPS 2.50 9.00 9.00 9.00 9.00 8.57 8.56 -62.58%
NAPS 1.13 0.00 1.14 1.16 1.00 1.13 1.11 1.43%
Adjusted Per Share Value based on latest NOSH - 60,101
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 60.13 61.35 61.34 60.50 59.60 57.53 57.10 4.21%
EPS 3.87 3.56 3.70 3.70 3.33 5.50 5.58 -25.34%
DPS 1.22 4.35 4.35 4.34 4.34 4.13 4.13 -62.24%
NAPS 0.5521 0.00 0.5568 0.5657 0.4819 0.5449 0.5358 2.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.19 1.19 1.22 1.30 1.30 1.52 1.54 -
P/RPS 0.97 0.95 0.97 1.05 1.05 1.27 1.30 -20.85%
P/EPS 15.02 16.31 16.11 17.15 18.82 13.33 13.31 10.13%
EY 6.66 6.13 6.21 5.83 5.31 7.50 7.51 -9.14%
DY 2.10 7.56 7.38 6.92 6.92 5.64 5.56 -54.05%
P/NAPS 1.05 0.00 1.07 1.12 1.30 1.35 1.39 -20.07%
Price Multiplier on Announcement Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date - - 23/11/06 22/08/06 29/05/06 22/02/06 30/11/05 -
Price 0.00 0.00 1.25 1.29 1.42 1.40 1.44 -
P/RPS 0.00 0.00 1.00 1.04 1.15 1.17 1.22 -
P/EPS 0.00 0.00 16.50 17.02 20.56 12.28 12.45 -
EY 0.00 0.00 6.06 5.88 4.86 8.15 8.03 -
DY 0.00 0.00 7.20 6.98 6.34 6.12 5.95 -
P/NAPS 0.00 0.00 1.10 1.11 1.42 1.24 1.30 -

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