[NATWIDE] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
16-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -6.92%
YoY- 6.39%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 60,653 59,528 58,841 57,697 57,657 56,746 55,403 6.21%
PBT 7,912 8,074 9,286 11,815 12,733 12,359 12,038 -24.38%
Tax -2,732 -2,569 -2,613 -2,929 -3,186 -3,081 -2,991 -5.85%
NP 5,180 5,505 6,673 8,886 9,547 9,278 9,047 -31.02%
-
NP to SH 5,180 5,505 6,673 8,886 9,547 9,278 9,047 -31.02%
-
Tax Rate 34.53% 31.82% 28.14% 24.79% 25.02% 24.93% 24.85% -
Total Cost 55,473 54,023 52,168 48,811 48,110 47,468 46,356 12.70%
-
Net Worth 47,807 48,089 50,971 47,368 47,893 45,877 43,574 6.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 3,046 4,067 4,067 5,817 5,817 5,349 5,349 -31.27%
Div Payout % 58.81% 73.89% 60.96% 65.47% 60.94% 57.66% 59.13% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 47,807 48,089 50,971 47,368 47,893 45,877 43,574 6.36%
NOSH 18,387 19,083 20,720 19,100 19,955 19,115 19,111 -2.53%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.54% 9.25% 11.34% 15.40% 16.56% 16.35% 16.33% -
ROE 10.84% 11.45% 13.09% 18.76% 19.93% 20.22% 20.76% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 329.86 311.94 283.98 302.08 288.93 296.86 289.89 8.98%
EPS 28.17 28.85 32.21 46.52 47.84 48.54 47.34 -29.23%
DPS 16.57 21.31 19.63 30.46 29.15 28.00 28.00 -29.49%
NAPS 2.60 2.52 2.46 2.48 2.40 2.40 2.28 9.14%
Adjusted Per Share Value based on latest NOSH - 19,100
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 49.22 48.30 47.75 46.82 46.79 46.05 44.96 6.21%
EPS 4.20 4.47 5.41 7.21 7.75 7.53 7.34 -31.05%
DPS 2.47 3.30 3.30 4.72 4.72 4.34 4.34 -31.30%
NAPS 0.3879 0.3902 0.4136 0.3844 0.3886 0.3723 0.3536 6.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.56 4.02 4.00 2.17 2.22 2.36 3.24 -
P/RPS 1.08 1.29 1.41 0.72 0.77 0.79 1.12 -2.39%
P/EPS 12.64 13.94 12.42 4.66 4.64 4.86 6.84 50.53%
EY 7.91 7.18 8.05 21.44 21.55 20.57 14.61 -33.54%
DY 4.65 5.30 4.91 14.04 13.13 11.86 8.64 -33.81%
P/NAPS 1.37 1.60 1.63 0.88 0.92 0.98 1.42 -2.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 21/08/01 24/05/01 16/02/01 21/11/00 24/08/00 - -
Price 1.79 4.02 3.50 4.20 2.31 2.71 0.00 -
P/RPS 0.54 1.29 1.23 1.39 0.80 0.91 0.00 -
P/EPS 6.35 13.94 10.87 9.03 4.83 5.58 0.00 -
EY 15.74 7.18 9.20 11.08 20.71 17.91 0.00 -
DY 9.26 5.30 5.61 7.25 12.62 10.33 0.00 -
P/NAPS 0.69 1.60 1.42 1.69 0.96 1.13 0.00 -

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