[NATWIDE] QoQ TTM Result on 31-Dec-2011 [#3]

Announcement Date
14-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 16.85%
YoY- -32.54%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 98,158 97,779 96,210 98,127 94,819 93,176 92,457 4.05%
PBT 1,903 2,122 2,118 1,921 1,972 2,008 2,163 -8.16%
Tax -671 -880 -914 -756 -975 -1,039 -894 -17.36%
NP 1,232 1,242 1,204 1,165 997 969 1,269 -1.94%
-
NP to SH 1,232 1,242 1,204 1,165 997 969 1,269 -1.94%
-
Tax Rate 35.26% 41.47% 43.15% 39.35% 49.44% 51.74% 41.33% -
Total Cost 96,926 96,537 95,006 96,962 93,822 92,207 91,188 4.14%
-
Net Worth 68,009 60,000 59,130 67,199 68,196 68,180 60,833 7.69%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 68,009 60,000 59,130 67,199 68,196 68,180 60,833 7.69%
NOSH 60,185 60,000 59,130 59,999 59,821 60,337 60,833 -0.70%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.26% 1.27% 1.25% 1.19% 1.05% 1.04% 1.37% -
ROE 1.81% 2.07% 2.04% 1.73% 1.46% 1.42% 2.09% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.09 162.97 162.71 163.55 158.50 154.43 151.98 4.80%
EPS 2.05 2.07 2.04 1.94 1.67 1.61 2.09 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.00 1.12 1.14 1.13 1.00 8.46%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.65 79.34 78.07 79.62 76.94 75.61 75.02 4.06%
EPS 1.00 1.01 0.98 0.95 0.81 0.79 1.03 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5519 0.4869 0.4798 0.5453 0.5534 0.5532 0.4936 7.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.55 0.63 0.60 0.52 0.67 0.85 -
P/RPS 0.37 0.34 0.39 0.37 0.33 0.43 0.56 -24.08%
P/EPS 29.31 26.57 30.94 30.90 31.20 41.72 40.75 -19.67%
EY 3.41 3.76 3.23 3.24 3.21 2.40 2.45 24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.63 0.54 0.46 0.59 0.85 -26.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 24/08/12 22/05/12 14/02/12 25/11/11 19/08/11 27/05/11 -
Price 0.57 0.60 0.57 0.64 0.60 0.62 0.65 -
P/RPS 0.35 0.37 0.35 0.39 0.38 0.40 0.43 -12.79%
P/EPS 27.85 28.99 27.99 32.96 36.00 38.61 31.16 -7.19%
EY 3.59 3.45 3.57 3.03 2.78 2.59 3.21 7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.57 0.57 0.53 0.55 0.65 -16.00%

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