[NATWIDE] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -2.1%
YoY- -26.0%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 64,724 63,968 63,043 62,151 61,671 60,653 59,528 5.72%
PBT 8,174 8,476 8,354 8,392 7,723 7,912 8,074 0.82%
Tax -2,725 -2,904 -3,180 -3,454 -2,679 -2,732 -2,569 3.99%
NP 5,449 5,572 5,174 4,938 5,044 5,180 5,505 -0.67%
-
NP to SH 5,449 5,572 5,174 4,938 5,044 5,180 5,505 -0.67%
-
Tax Rate 33.34% 34.26% 38.07% 41.16% 34.69% 34.53% 31.82% -
Total Cost 59,275 58,396 57,869 57,213 56,627 55,473 54,023 6.36%
-
Net Worth 50,290 50,699 49,227 47,740 27,820 47,807 48,089 3.02%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,449 6,449 5,275 5,275 3,046 3,046 4,067 35.86%
Div Payout % 118.36% 115.74% 101.96% 106.83% 60.40% 58.81% 73.89% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,290 50,699 49,227 47,740 27,820 47,807 48,089 3.02%
NOSH 42,983 42,965 43,181 43,009 27,820 18,387 19,083 71.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.42% 8.71% 8.21% 7.95% 8.18% 8.54% 9.25% -
ROE 10.84% 10.99% 10.51% 10.34% 18.13% 10.84% 11.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 150.58 148.88 145.99 144.51 221.68 329.86 311.94 -38.38%
EPS 12.68 12.97 11.98 11.48 18.13 28.17 28.85 -42.10%
DPS 15.00 15.01 12.22 12.27 10.95 16.57 21.31 -20.81%
NAPS 1.17 1.18 1.14 1.11 1.00 2.60 2.52 -39.95%
Adjusted Per Share Value based on latest NOSH - 43,009
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 52.52 51.91 51.16 50.43 50.04 49.22 48.30 5.72%
EPS 4.42 4.52 4.20 4.01 4.09 4.20 4.47 -0.74%
DPS 5.23 5.23 4.28 4.28 2.47 2.47 3.30 35.81%
NAPS 0.4081 0.4114 0.3994 0.3874 0.2257 0.3879 0.3902 3.02%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.68 1.51 1.86 1.87 1.95 3.56 4.02 -
P/RPS 1.12 1.01 1.27 1.29 0.88 1.08 1.29 -8.96%
P/EPS 13.25 11.64 15.52 16.29 10.76 12.64 13.94 -3.31%
EY 7.55 8.59 6.44 6.14 9.30 7.91 7.18 3.39%
DY 8.93 9.94 6.57 6.56 5.62 4.65 5.30 41.46%
P/NAPS 1.44 1.28 1.63 1.68 1.95 1.37 1.60 -6.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 20/08/02 31/05/02 21/02/02 23/11/01 21/08/01 -
Price 1.50 1.79 1.91 1.90 1.81 1.79 4.02 -
P/RPS 1.00 1.20 1.31 1.31 0.82 0.54 1.29 -15.57%
P/EPS 11.83 13.80 15.94 16.55 9.98 6.35 13.94 -10.33%
EY 8.45 7.24 6.27 6.04 10.02 15.74 7.18 11.43%
DY 10.00 8.39 6.40 6.46 6.05 9.26 5.30 52.51%
P/NAPS 1.28 1.52 1.68 1.71 1.81 0.69 1.60 -13.78%

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