[NATWIDE] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -1.54%
YoY- -6.58%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 75,593 74,564 73,451 70,897 70,369 70,297 69,441 5.81%
PBT 7,065 6,973 6,395 8,593 8,681 8,780 8,570 -12.06%
Tax -2,506 -2,417 -2,293 -1,817 -1,799 -2,000 -2,013 15.70%
NP 4,559 4,556 4,102 6,776 6,882 6,780 6,557 -21.49%
-
NP to SH 4,559 4,556 4,102 6,776 6,882 6,780 6,557 -21.49%
-
Tax Rate 35.47% 34.66% 35.86% 21.15% 20.72% 22.78% 23.49% -
Total Cost 71,034 70,008 69,349 64,121 63,487 63,517 62,884 8.45%
-
Net Worth 68,615 69,717 59,384 67,146 66,029 68,920 51,505 21.05%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,364 5,347 5,347 5,092 5,092 4,892 4,892 6.32%
Div Payout % 117.67% 117.36% 130.35% 75.16% 74.00% 72.16% 74.61% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 68,615 69,717 59,384 67,146 66,029 68,920 51,505 21.05%
NOSH 60,188 60,101 59,384 59,421 59,485 59,414 51,505 10.93%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.03% 6.11% 5.58% 9.56% 9.78% 9.64% 9.44% -
ROE 6.64% 6.53% 6.91% 10.09% 10.42% 9.84% 12.73% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 125.59 124.06 123.69 119.31 118.30 118.32 134.82 -4.61%
EPS 7.57 7.58 6.91 11.40 11.57 11.41 12.73 -29.26%
DPS 9.00 9.00 9.00 8.57 8.56 8.23 9.50 -3.53%
NAPS 1.14 1.16 1.00 1.13 1.11 1.16 1.00 9.11%
Adjusted Per Share Value based on latest NOSH - 59,421
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 61.34 60.50 59.60 57.53 57.10 57.04 56.35 5.81%
EPS 3.70 3.70 3.33 5.50 5.58 5.50 5.32 -21.48%
DPS 4.35 4.34 4.34 4.13 4.13 3.97 3.97 6.27%
NAPS 0.5568 0.5657 0.4819 0.5449 0.5358 0.5592 0.4179 21.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.22 1.30 1.30 1.52 1.54 1.24 1.25 -
P/RPS 0.97 1.05 1.05 1.27 1.30 1.05 0.93 2.84%
P/EPS 16.11 17.15 18.82 13.33 13.31 10.87 9.82 39.05%
EY 6.21 5.83 5.31 7.50 7.51 9.20 10.18 -28.05%
DY 7.38 6.92 6.92 5.64 5.56 6.64 7.60 -1.93%
P/NAPS 1.07 1.12 1.30 1.35 1.39 1.07 1.25 -9.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 22/08/06 29/05/06 22/02/06 30/11/05 22/08/05 02/06/05 -
Price 1.25 1.29 1.42 1.40 1.44 1.49 1.20 -
P/RPS 1.00 1.04 1.15 1.17 1.22 1.26 0.89 8.07%
P/EPS 16.50 17.02 20.56 12.28 12.45 13.06 9.43 45.15%
EY 6.06 5.88 4.86 8.15 8.03 7.66 10.61 -31.13%
DY 7.20 6.98 6.34 6.12 5.95 5.53 7.92 -6.15%
P/NAPS 1.10 1.11 1.42 1.24 1.30 1.28 1.20 -5.63%

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