[NATWIDE] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -9.6%
YoY- 0.58%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 77,264 72,980 71,126 66,994 66,200 62,568 58,944 4.61%
PBT 8,136 6,792 6,572 9,164 8,834 8,670 10,974 -4.86%
Tax -2,038 -1,610 -2,038 -2,536 -2,244 -3,444 -3,196 -7.22%
NP 6,098 5,182 4,534 6,628 6,590 5,226 7,778 -3.97%
-
NP to SH 6,098 5,182 4,534 6,628 6,590 5,226 7,778 -3.97%
-
Tax Rate 25.05% 23.70% 31.01% 27.67% 25.40% 39.72% 29.12% -
Total Cost 71,166 67,798 66,592 60,366 59,610 57,342 51,166 5.65%
-
Net Worth 68,557 66,115 42,935 52,371 50,692 48,527 46,668 6.61%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,006 2,978 2,576 4,292 - - - -
Div Payout % 49.31% 57.47% 56.82% 64.77% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 68,557 66,115 42,935 52,371 50,692 48,527 46,668 6.61%
NOSH 60,138 59,563 42,935 42,927 42,959 18,664 19,445 20.69%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 7.89% 7.10% 6.37% 9.89% 9.95% 8.35% 13.20% -
ROE 8.89% 7.84% 10.56% 12.66% 13.00% 10.77% 16.67% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 128.48 122.53 165.66 156.06 154.10 335.23 303.13 -13.32%
EPS 10.14 8.70 8.56 15.44 15.34 28.00 40.00 -20.43%
DPS 5.00 5.00 6.00 10.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.00 1.22 1.18 2.60 2.40 -11.66%
Adjusted Per Share Value based on latest NOSH - 42,927
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 62.69 59.22 57.71 54.36 53.72 50.77 47.83 4.61%
EPS 4.95 4.20 3.68 5.38 5.35 4.24 6.31 -3.96%
DPS 2.44 2.42 2.09 3.48 0.00 0.00 0.00 -
NAPS 0.5563 0.5365 0.3484 0.425 0.4113 0.3938 0.3787 6.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.22 1.54 1.96 2.03 1.51 3.56 2.22 -
P/RPS 0.95 1.26 1.18 1.30 0.98 1.06 0.73 4.48%
P/EPS 12.03 17.70 18.56 13.15 9.84 12.71 5.55 13.75%
EY 8.31 5.65 5.39 7.61 10.16 7.87 18.02 -12.09%
DY 4.10 3.25 3.06 4.93 0.00 0.00 0.00 -
P/NAPS 1.07 1.39 1.96 1.66 1.28 1.37 0.92 2.54%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 30/11/05 25/11/04 21/11/03 28/11/02 23/11/01 21/11/00 -
Price 1.25 1.44 1.86 2.06 1.79 1.79 2.31 -
P/RPS 0.97 1.18 1.12 1.32 1.16 0.53 0.76 4.14%
P/EPS 12.33 16.55 17.61 13.34 11.67 6.39 5.77 13.48%
EY 8.11 6.04 5.68 7.50 8.57 15.64 17.32 -11.87%
DY 4.00 3.47 3.23 4.85 0.00 0.00 0.00 -
P/NAPS 1.10 1.30 1.86 1.69 1.52 0.69 0.96 2.29%

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