[NATWIDE] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -14.02%
YoY- 17.68%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 85,022 91,170 75,128 77,264 72,980 71,126 66,994 4.04%
PBT 3,588 6,612 5,764 8,136 6,792 6,572 9,164 -14.45%
Tax -1,468 -1,590 -1,376 -2,038 -1,610 -2,038 -2,536 -8.70%
NP 2,120 5,022 4,388 6,098 5,182 4,534 6,628 -17.28%
-
NP to SH 2,120 5,022 4,388 6,098 5,182 4,534 6,628 -17.28%
-
Tax Rate 40.91% 24.05% 23.87% 25.05% 23.70% 31.01% 27.67% -
Total Cost 82,902 86,148 70,740 71,166 67,798 66,592 60,366 5.42%
-
Net Worth 69,863 6,908,253 71,530 68,557 66,115 42,935 52,371 4.91%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 3,006 2,978 2,576 4,292 -
Div Payout % - - - 49.31% 57.47% 56.82% 64.77% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 69,863 6,908,253 71,530 68,557 66,115 42,935 52,371 4.91%
NOSH 60,227 60,071 60,109 60,138 59,563 42,935 42,927 5.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.49% 5.51% 5.84% 7.89% 7.10% 6.37% 9.89% -
ROE 3.03% 0.07% 6.13% 8.89% 7.84% 10.56% 12.66% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 141.17 151.77 124.99 128.48 122.53 165.66 156.06 -1.65%
EPS 3.52 8.36 7.30 10.14 8.70 8.56 15.44 -21.82%
DPS 0.00 0.00 0.00 5.00 5.00 6.00 10.00 -
NAPS 1.16 115.00 1.19 1.14 1.11 1.00 1.22 -0.83%
Adjusted Per Share Value based on latest NOSH - 60,188
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 68.99 73.98 60.96 62.69 59.22 57.71 54.36 4.04%
EPS 1.72 4.08 3.56 4.95 4.20 3.68 5.38 -17.29%
DPS 0.00 0.00 0.00 2.44 2.42 2.09 3.48 -
NAPS 0.5669 56.0561 0.5804 0.5563 0.5365 0.3484 0.425 4.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.71 0.80 1.03 1.22 1.54 1.96 2.03 -
P/RPS 0.50 0.53 0.82 0.95 1.26 1.18 1.30 -14.70%
P/EPS 20.17 9.57 14.11 12.03 17.70 18.56 13.15 7.38%
EY 4.96 10.45 7.09 8.31 5.65 5.39 7.61 -6.87%
DY 0.00 0.00 0.00 4.10 3.25 3.06 4.93 -
P/NAPS 0.61 0.01 0.87 1.07 1.39 1.96 1.66 -15.35%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 27/11/08 28/11/07 23/11/06 30/11/05 25/11/04 21/11/03 -
Price 0.77 0.43 0.96 1.25 1.44 1.86 2.06 -
P/RPS 0.55 0.28 0.77 0.97 1.18 1.12 1.32 -13.56%
P/EPS 21.88 5.14 13.15 12.33 16.55 17.61 13.34 8.58%
EY 4.57 19.44 7.60 8.11 6.04 5.68 7.50 -7.91%
DY 0.00 0.00 0.00 4.00 3.47 3.23 4.85 -
P/NAPS 0.66 0.00 0.81 1.10 1.30 1.86 1.69 -14.49%

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