[NATWIDE] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 4.5%
YoY- -52.3%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 88,716 88,018 85,601 81,240 77,580 75,581 74,080 12.75%
PBT 3,259 4,300 4,289 4,187 3,867 5,503 6,314 -35.62%
Tax -1,197 -2,088 -1,906 -2,027 -1,800 -1,624 -1,872 -25.75%
NP 2,062 2,212 2,383 2,160 2,067 3,879 4,442 -40.01%
-
NP to SH 2,062 2,212 2,383 2,160 2,067 3,879 4,442 -40.01%
-
Tax Rate 36.73% 48.56% 44.44% 48.41% 46.55% 29.51% 29.65% -
Total Cost 86,654 85,806 83,218 79,080 75,513 71,702 69,638 15.67%
-
Net Worth 6,826,428 6,954,762 6,913,855 69,646 68,659 67,943 71,492 1983.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 3,599 3,599 -
Div Payout % - - - - - 92.81% 81.04% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 6,826,428 6,954,762 6,913,855 69,646 68,659 67,943 71,492 1983.30%
NOSH 59,880 60,476 60,120 60,039 60,227 59,600 60,077 -0.21%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.32% 2.51% 2.78% 2.66% 2.66% 5.13% 6.00% -
ROE 0.03% 0.03% 0.03% 3.10% 3.01% 5.71% 6.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 148.15 145.54 142.38 135.31 128.81 126.81 123.31 13.00%
EPS 3.44 3.66 3.96 3.60 3.43 6.51 7.39 -39.90%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 114.00 115.00 115.00 1.16 1.14 1.14 1.19 1987.85%
Adjusted Per Share Value based on latest NOSH - 60,039
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 71.99 71.42 69.46 65.92 62.95 61.33 60.11 12.76%
EPS 1.67 1.79 1.93 1.75 1.68 3.15 3.60 -40.04%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 2.92 -
NAPS 55.3921 56.4335 56.1016 0.5651 0.5571 0.5513 0.5801 1983.33%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.35 0.53 0.80 0.80 0.95 0.94 1.03 -
P/RPS 0.24 0.36 0.56 0.59 0.74 0.74 0.84 -56.58%
P/EPS 10.16 14.49 20.18 22.24 27.68 14.44 13.93 -18.95%
EY 9.84 6.90 4.95 4.50 3.61 6.92 7.18 23.35%
DY 0.00 0.00 0.00 0.00 0.00 6.38 5.83 -
P/NAPS 0.00 0.00 0.01 0.69 0.83 0.82 0.87 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 21/08/08 27/05/08 28/02/08 28/11/07 -
Price 0.50 0.47 0.43 0.88 0.95 0.84 0.96 -
P/RPS 0.34 0.32 0.30 0.65 0.74 0.66 0.78 -42.48%
P/EPS 14.52 12.85 10.85 24.46 27.68 12.91 12.98 7.75%
EY 6.89 7.78 9.22 4.09 3.61 7.75 7.70 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 7.14 6.25 -
P/NAPS 0.00 0.00 0.00 0.76 0.83 0.74 0.81 -

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