[NATWIDE] QoQ TTM Result on 31-Dec-2007 [#3]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -12.67%
YoY- -18.7%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 85,601 81,240 77,580 75,581 74,080 72,532 73,602 10.56%
PBT 4,289 4,187 3,867 5,503 6,314 6,219 6,203 -21.75%
Tax -1,906 -2,027 -1,800 -1,624 -1,872 -1,691 -1,819 3.15%
NP 2,383 2,160 2,067 3,879 4,442 4,528 4,384 -33.32%
-
NP to SH 2,383 2,160 2,067 3,879 4,442 4,528 4,384 -33.32%
-
Tax Rate 44.44% 48.41% 46.55% 29.51% 29.65% 27.19% 29.32% -
Total Cost 83,218 79,080 75,513 71,702 69,638 68,004 69,218 13.02%
-
Net Worth 6,913,855 69,646 68,659 67,943 71,492 70,398 59,999 2247.62%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,599 3,599 3,599 5,104 -
Div Payout % - - - 92.81% 81.04% 79.51% 116.44% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 6,913,855 69,646 68,659 67,943 71,492 70,398 59,999 2247.62%
NOSH 60,120 60,039 60,227 59,600 60,077 60,169 59,999 0.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.78% 2.66% 2.66% 5.13% 6.00% 6.24% 5.96% -
ROE 0.03% 3.10% 3.01% 5.71% 6.21% 6.43% 7.31% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 142.38 135.31 128.81 126.81 123.31 120.55 122.67 10.41%
EPS 3.96 3.60 3.43 6.51 7.39 7.53 7.31 -33.47%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 8.50 -
NAPS 115.00 1.16 1.14 1.14 1.19 1.17 1.00 2244.47%
Adjusted Per Share Value based on latest NOSH - 59,600
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.46 65.92 62.95 61.33 60.11 58.86 59.72 10.56%
EPS 1.93 1.75 1.68 3.15 3.60 3.67 3.56 -33.43%
DPS 0.00 0.00 0.00 2.92 2.92 2.92 4.14 -
NAPS 56.1016 0.5651 0.5571 0.5513 0.5801 0.5712 0.4869 2247.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.80 0.95 0.94 1.03 1.13 1.13 -
P/RPS 0.56 0.59 0.74 0.74 0.84 0.94 0.92 -28.11%
P/EPS 20.18 22.24 27.68 14.44 13.93 15.02 15.47 19.32%
EY 4.95 4.50 3.61 6.92 7.18 6.66 6.47 -16.30%
DY 0.00 0.00 0.00 6.38 5.83 5.31 7.52 -
P/NAPS 0.01 0.69 0.83 0.82 0.87 0.97 1.13 -95.68%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 21/08/08 27/05/08 28/02/08 28/11/07 - - -
Price 0.43 0.88 0.95 0.84 0.96 0.00 0.00 -
P/RPS 0.30 0.65 0.74 0.66 0.78 0.00 0.00 -
P/EPS 10.85 24.46 27.68 12.91 12.98 0.00 0.00 -
EY 9.22 4.09 3.61 7.75 7.70 0.00 0.00 -
DY 0.00 0.00 0.00 7.14 6.25 0.00 0.00 -
P/NAPS 0.00 0.76 0.83 0.74 0.81 0.00 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