[NATWIDE] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -2.4%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 69,919 68,216 67,854 65,663 65,955 66,344 65,559 4.37%
PBT 10,009 10,326 11,305 9,350 9,378 9,797 9,213 5.66%
Tax -2,801 -2,808 -3,050 -2,043 -1,891 -1,922 -1,790 34.67%
NP 7,208 7,518 8,255 7,307 7,487 7,875 7,423 -1.93%
-
NP to SH 7,208 7,518 8,255 7,307 7,487 7,875 7,423 -1.93%
-
Tax Rate 27.98% 27.19% 26.98% 21.85% 20.16% 19.62% 19.43% -
Total Cost 62,711 60,698 59,599 58,356 58,468 58,469 58,136 5.16%
-
Net Worth 42,893 42,980 42,931 53,163 52,371 56,234 42,904 -0.01%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,580 6,439 6,439 2,197 2,197 2,199 2,199 85.72%
Div Payout % 77.41% 85.66% 78.01% 30.08% 29.36% 27.93% 29.63% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 42,893 42,980 42,931 53,163 52,371 56,234 42,904 -0.01%
NOSH 42,893 42,980 42,931 42,874 42,927 42,927 42,904 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.31% 11.02% 12.17% 11.13% 11.35% 11.87% 11.32% -
ROE 16.80% 17.49% 19.23% 13.74% 14.30% 14.00% 17.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 163.01 158.71 158.05 153.15 153.64 154.55 152.80 4.39%
EPS 16.80 17.49 19.23 17.04 17.44 18.34 17.30 -1.93%
DPS 13.00 15.00 15.00 5.12 5.12 5.12 5.12 85.79%
NAPS 1.00 1.00 1.00 1.24 1.22 1.31 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 42,874
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.73 55.35 55.06 53.28 53.52 53.83 53.20 4.36%
EPS 5.85 6.10 6.70 5.93 6.08 6.39 6.02 -1.88%
DPS 4.53 5.23 5.23 1.78 1.78 1.78 1.78 86.08%
NAPS 0.3481 0.3488 0.3484 0.4314 0.425 0.4563 0.3481 0.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.96 1.95 2.05 2.10 2.03 1.90 1.56 -
P/RPS 1.20 1.23 1.30 1.37 1.32 1.23 1.02 11.41%
P/EPS 11.66 11.15 10.66 12.32 11.64 10.36 9.02 18.61%
EY 8.57 8.97 9.38 8.12 8.59 9.66 11.09 -15.74%
DY 6.63 7.69 7.32 2.44 2.52 2.69 3.28 59.66%
P/NAPS 1.96 1.95 2.05 1.69 1.66 1.45 1.56 16.38%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 20/08/04 24/05/04 17/02/04 21/11/03 05/08/03 28/05/03 -
Price 1.86 1.92 1.75 2.10 2.06 1.92 1.61 -
P/RPS 1.14 1.21 1.11 1.37 1.34 1.24 1.05 5.61%
P/EPS 11.07 10.98 9.10 12.32 11.81 10.47 9.31 12.20%
EY 9.03 9.11 10.99 8.12 8.47 9.55 10.75 -10.94%
DY 6.99 7.81 8.57 2.44 2.49 2.67 3.18 68.81%
P/NAPS 1.86 1.92 1.75 1.69 1.69 1.47 1.61 10.07%

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