[NATWIDE] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 7.69%
YoY- 7.57%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 66,344 65,559 64,724 63,968 63,043 62,151 61,671 5.00%
PBT 9,797 9,213 8,174 8,476 8,354 8,392 7,723 17.23%
Tax -1,922 -1,790 -2,725 -2,904 -3,180 -3,454 -2,679 -19.90%
NP 7,875 7,423 5,449 5,572 5,174 4,938 5,044 34.69%
-
NP to SH 7,875 7,423 5,449 5,572 5,174 4,938 5,044 34.69%
-
Tax Rate 19.62% 19.43% 33.34% 34.26% 38.07% 41.16% 34.69% -
Total Cost 58,469 58,136 59,275 58,396 57,869 57,213 56,627 2.16%
-
Net Worth 56,234 42,904 50,290 50,699 49,227 47,740 27,820 60.07%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,199 2,199 6,449 6,449 5,275 5,275 3,046 -19.57%
Div Payout % 27.93% 29.63% 118.36% 115.74% 101.96% 106.83% 60.40% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 56,234 42,904 50,290 50,699 49,227 47,740 27,820 60.07%
NOSH 42,927 42,904 42,983 42,965 43,181 43,009 27,820 33.63%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.87% 11.32% 8.42% 8.71% 8.21% 7.95% 8.18% -
ROE 14.00% 17.30% 10.84% 10.99% 10.51% 10.34% 18.13% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 154.55 152.80 150.58 148.88 145.99 144.51 221.68 -21.42%
EPS 18.34 17.30 12.68 12.97 11.98 11.48 18.13 0.77%
DPS 5.12 5.12 15.00 15.01 12.22 12.27 10.95 -39.84%
NAPS 1.31 1.00 1.17 1.18 1.14 1.11 1.00 19.78%
Adjusted Per Share Value based on latest NOSH - 42,965
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 53.83 53.20 52.52 51.91 51.16 50.43 50.04 5.00%
EPS 6.39 6.02 4.42 4.52 4.20 4.01 4.09 34.75%
DPS 1.78 1.78 5.23 5.23 4.28 4.28 2.47 -19.66%
NAPS 0.4563 0.3481 0.4081 0.4114 0.3994 0.3874 0.2257 60.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.90 1.56 1.68 1.51 1.86 1.87 1.95 -
P/RPS 1.23 1.02 1.12 1.01 1.27 1.29 0.88 25.08%
P/EPS 10.36 9.02 13.25 11.64 15.52 16.29 10.76 -2.50%
EY 9.66 11.09 7.55 8.59 6.44 6.14 9.30 2.57%
DY 2.69 3.28 8.93 9.94 6.57 6.56 5.62 -38.89%
P/NAPS 1.45 1.56 1.44 1.28 1.63 1.68 1.95 -17.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 05/08/03 28/05/03 28/02/03 28/11/02 20/08/02 31/05/02 21/02/02 -
Price 1.92 1.61 1.50 1.79 1.91 1.90 1.81 -
P/RPS 1.24 1.05 1.00 1.20 1.31 1.31 0.82 31.84%
P/EPS 10.47 9.31 11.83 13.80 15.94 16.55 9.98 3.25%
EY 9.55 10.75 8.45 7.24 6.27 6.04 10.02 -3.16%
DY 2.67 3.18 10.00 8.39 6.40 6.46 6.05 -42.12%
P/NAPS 1.47 1.61 1.28 1.52 1.68 1.71 1.81 -12.98%

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