[NATWIDE] YoY Cumulative 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- 80.8%
YoY- 0.58%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 38,632 36,490 35,563 33,497 33,100 31,284 29,472 4.61%
PBT 4,068 3,396 3,286 4,582 4,417 4,335 5,487 -4.86%
Tax -1,019 -805 -1,019 -1,268 -1,122 -1,722 -1,598 -7.22%
NP 3,049 2,591 2,267 3,314 3,295 2,613 3,889 -3.97%
-
NP to SH 3,049 2,591 2,267 3,314 3,295 2,613 3,889 -3.97%
-
Tax Rate 25.05% 23.70% 31.01% 27.67% 25.40% 39.72% 29.12% -
Total Cost 35,583 33,899 33,296 30,183 29,805 28,671 25,583 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 1,503 1,489 1,288 2,146 - - - -
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 4.45% 3.92% 5.28% 6.33% 6.50% 5.38% 8.33% -
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 64.24 61.26 82.83 78.03 77.05 167.61 151.57 -13.32%
EPS 5.07 4.35 4.28 7.72 7.67 14.00 20.00 -20.43%
DPS 2.50 2.50 3.00 5.00 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 31.35 29.61 28.86 27.18 26.86 25.38 23.91 4.61%
EPS 2.47 2.10 1.84 2.69 2.67 2.12 3.16 -4.02%
DPS 1.22 1.21 1.05 1.74 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 1.90 2.51 2.37 2.60 1.96 2.12 1.46 4.48%
P/EPS 24.06 35.40 37.12 26.30 19.69 25.43 11.10 13.75%
EY 4.16 2.82 2.69 3.80 5.08 3.93 9.01 -12.08%
DY 2.05 1.62 1.53 2.46 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 1.95 2.35 2.25 2.64 2.32 1.07 1.52 4.23%
P/EPS 24.65 33.10 35.23 26.68 23.34 12.79 11.55 13.46%
EY 4.06 3.02 2.84 3.75 4.28 7.82 8.66 -11.85%
DY 2.00 1.74 1.61 2.43 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