[NATWIDE] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 36.23%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 65,663 65,955 66,344 65,559 64,724 63,968 63,043 2.74%
PBT 9,350 9,378 9,797 9,213 8,174 8,476 8,354 7.77%
Tax -2,043 -1,891 -1,922 -1,790 -2,725 -2,904 -3,180 -25.48%
NP 7,307 7,487 7,875 7,423 5,449 5,572 5,174 25.79%
-
NP to SH 7,307 7,487 7,875 7,423 5,449 5,572 5,174 25.79%
-
Tax Rate 21.85% 20.16% 19.62% 19.43% 33.34% 34.26% 38.07% -
Total Cost 58,356 58,468 58,469 58,136 59,275 58,396 57,869 0.55%
-
Net Worth 53,163 52,371 56,234 42,904 50,290 50,699 49,227 5.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,197 2,197 2,199 2,199 6,449 6,449 5,275 -44.14%
Div Payout % 30.08% 29.36% 27.93% 29.63% 118.36% 115.74% 101.96% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 53,163 52,371 56,234 42,904 50,290 50,699 49,227 5.24%
NOSH 42,874 42,927 42,927 42,904 42,983 42,965 43,181 -0.47%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.13% 11.35% 11.87% 11.32% 8.42% 8.71% 8.21% -
ROE 13.74% 14.30% 14.00% 17.30% 10.84% 10.99% 10.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 153.15 153.64 154.55 152.80 150.58 148.88 145.99 3.23%
EPS 17.04 17.44 18.34 17.30 12.68 12.97 11.98 26.39%
DPS 5.12 5.12 5.12 5.12 15.00 15.01 12.22 -43.91%
NAPS 1.24 1.22 1.31 1.00 1.17 1.18 1.14 5.74%
Adjusted Per Share Value based on latest NOSH - 42,904
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.28 53.52 53.83 53.20 52.52 51.91 51.16 2.73%
EPS 5.93 6.08 6.39 6.02 4.42 4.52 4.20 25.77%
DPS 1.78 1.78 1.78 1.78 5.23 5.23 4.28 -44.19%
NAPS 0.4314 0.425 0.4563 0.3481 0.4081 0.4114 0.3994 5.25%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.10 2.03 1.90 1.56 1.68 1.51 1.86 -
P/RPS 1.37 1.32 1.23 1.02 1.12 1.01 1.27 5.16%
P/EPS 12.32 11.64 10.36 9.02 13.25 11.64 15.52 -14.23%
EY 8.12 8.59 9.66 11.09 7.55 8.59 6.44 16.66%
DY 2.44 2.52 2.69 3.28 8.93 9.94 6.57 -48.23%
P/NAPS 1.69 1.66 1.45 1.56 1.44 1.28 1.63 2.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 21/11/03 05/08/03 28/05/03 28/02/03 28/11/02 20/08/02 -
Price 2.10 2.06 1.92 1.61 1.50 1.79 1.91 -
P/RPS 1.37 1.34 1.24 1.05 1.00 1.20 1.31 3.02%
P/EPS 12.32 11.81 10.47 9.31 11.83 13.80 15.94 -15.74%
EY 8.12 8.47 9.55 10.75 8.45 7.24 6.27 18.75%
DY 2.44 2.49 2.67 3.18 10.00 8.39 6.40 -47.32%
P/NAPS 1.69 1.69 1.47 1.61 1.28 1.52 1.68 0.39%

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