[NATWIDE] YoY Annualized Quarter 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- 17.29%
YoY- 30.96%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 73,477 69,442 67,852 65,552 62,084 58,765 55,427 4.80%
PBT 6,399 8,570 11,302 9,216 8,400 9,010 11,605 -9.44%
Tax -2,392 -2,013 -3,098 -2,080 -2,951 -2,552 -3,058 -4.00%
NP 4,007 6,557 8,204 7,136 5,449 6,458 8,547 -11.85%
-
NP to SH 4,007 6,557 8,204 7,136 5,449 6,458 8,547 -11.85%
-
Tax Rate 37.38% 23.49% 27.41% 22.57% 35.13% 28.32% 26.35% -
Total Cost 69,470 62,885 59,648 58,416 56,635 52,307 46,880 6.77%
-
Net Worth 67,245 59,247 56,675 53,678 47,662 46,725 47,313 6.03%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,355 5,151 6,440 73 - - - -
Div Payout % 133.66% 78.57% 78.50% 1.02% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 67,245 59,247 56,675 53,678 47,662 46,725 47,313 6.03%
NOSH 59,509 51,519 42,936 42,942 42,939 18,994 19,078 20.86%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.45% 9.44% 12.09% 10.89% 8.78% 10.99% 15.42% -
ROE 5.96% 11.07% 14.48% 13.29% 11.43% 13.82% 18.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.47 134.79 158.03 152.65 144.59 309.39 290.53 -13.28%
EPS 6.73 12.36 15.93 16.62 12.69 15.04 44.80 -27.07%
DPS 9.00 10.00 15.00 0.17 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.32 1.25 1.11 2.46 2.48 -12.27%
Adjusted Per Share Value based on latest NOSH - 42,904
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.62 56.35 55.06 53.19 50.38 47.68 44.98 4.80%
EPS 3.25 5.32 6.66 5.79 4.42 5.24 6.94 -11.87%
DPS 4.35 4.18 5.23 0.06 0.00 0.00 0.00 -
NAPS 0.5457 0.4808 0.4599 0.4356 0.3868 0.3791 0.3839 6.03%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.30 1.25 2.05 1.56 1.87 4.00 3.24 -
P/RPS 1.05 0.93 1.30 1.02 1.29 1.29 1.12 -1.06%
P/EPS 19.31 9.82 10.73 9.39 14.74 11.76 7.23 17.78%
EY 5.18 10.18 9.32 10.65 6.79 8.50 13.83 -15.09%
DY 6.92 8.00 7.32 0.11 0.00 0.00 0.00 -
P/NAPS 1.15 1.09 1.55 1.25 1.68 1.63 1.31 -2.14%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 02/06/05 24/05/04 28/05/03 31/05/02 24/05/01 11/05/00 -
Price 1.42 1.20 1.75 1.61 1.90 3.50 3.00 -
P/RPS 1.15 0.89 1.11 1.05 1.31 1.13 1.03 1.85%
P/EPS 21.09 9.43 9.16 9.69 14.97 10.29 6.70 21.04%
EY 4.74 10.61 10.92 10.32 6.68 9.71 14.93 -17.39%
DY 6.34 8.33 8.57 0.11 0.00 0.00 0.00 -
P/NAPS 1.26 1.04 1.33 1.29 1.71 1.42 1.21 0.67%

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