[NATWIDE] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -22.75%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 89,342 85,022 91,170 75,128 77,264 72,980 71,126 3.87%
PBT 2,920 3,588 6,612 5,764 8,136 6,792 6,572 -12.64%
Tax -630 -1,468 -1,590 -1,376 -2,038 -1,610 -2,038 -17.76%
NP 2,290 2,120 5,022 4,388 6,098 5,182 4,534 -10.75%
-
NP to SH 2,290 2,120 5,022 4,388 6,098 5,182 4,534 -10.75%
-
Tax Rate 21.58% 40.91% 24.05% 23.87% 25.05% 23.70% 31.01% -
Total Cost 87,052 82,902 86,148 70,740 71,166 67,798 66,592 4.56%
-
Net Worth 69,302 69,863 6,908,253 71,530 68,557 66,115 42,935 8.30%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 3,006 2,978 2,576 -
Div Payout % - - - - 49.31% 57.47% 56.82% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 69,302 69,863 6,908,253 71,530 68,557 66,115 42,935 8.30%
NOSH 60,263 60,227 60,071 60,109 60,138 59,563 42,935 5.81%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.56% 2.49% 5.51% 5.84% 7.89% 7.10% 6.37% -
ROE 3.30% 3.03% 0.07% 6.13% 8.89% 7.84% 10.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 148.25 141.17 151.77 124.99 128.48 122.53 165.66 -1.83%
EPS 3.80 3.52 8.36 7.30 10.14 8.70 8.56 -12.65%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 6.00 -
NAPS 1.15 1.16 115.00 1.19 1.14 1.11 1.00 2.35%
Adjusted Per Share Value based on latest NOSH - 60,077
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 72.50 68.99 73.98 60.96 62.69 59.22 57.71 3.87%
EPS 1.86 1.72 4.08 3.56 4.95 4.20 3.68 -10.74%
DPS 0.00 0.00 0.00 0.00 2.44 2.42 2.09 -
NAPS 0.5623 0.5669 56.0561 0.5804 0.5563 0.5365 0.3484 8.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.75 0.71 0.80 1.03 1.22 1.54 1.96 -
P/RPS 0.51 0.50 0.53 0.82 0.95 1.26 1.18 -13.04%
P/EPS 19.74 20.17 9.57 14.11 12.03 17.70 18.56 1.03%
EY 5.07 4.96 10.45 7.09 8.31 5.65 5.39 -1.01%
DY 0.00 0.00 0.00 0.00 4.10 3.25 3.06 -
P/NAPS 0.65 0.61 0.01 0.87 1.07 1.39 1.96 -16.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 18/11/09 27/11/08 28/11/07 23/11/06 30/11/05 25/11/04 -
Price 0.75 0.77 0.43 0.96 1.25 1.44 1.86 -
P/RPS 0.51 0.55 0.28 0.77 0.97 1.18 1.12 -12.28%
P/EPS 19.74 21.88 5.14 13.15 12.33 16.55 17.61 1.92%
EY 5.07 4.57 19.44 7.60 8.11 6.04 5.68 -1.87%
DY 0.00 0.00 0.00 0.00 4.00 3.47 3.23 -
P/NAPS 0.65 0.66 0.00 0.81 1.10 1.30 1.86 -16.06%

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