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

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 71.97%
YoY- 17.68%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 42,511 45,585 37,564 38,632 36,490 35,563 33,497 4.04%
PBT 1,794 3,306 2,882 4,068 3,396 3,286 4,582 -14.45%
Tax -734 -795 -688 -1,019 -805 -1,019 -1,268 -8.70%
NP 1,060 2,511 2,194 3,049 2,591 2,267 3,314 -17.28%
-
NP to SH 1,060 2,511 2,194 3,049 2,591 2,267 3,314 -17.28%
-
Tax Rate 40.91% 24.05% 23.87% 25.05% 23.70% 31.01% 27.67% -
Total Cost 41,451 43,074 35,370 35,583 33,899 33,296 30,183 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 - - - 1,503 1,489 1,288 2,146 -
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 1.52% 0.04% 3.07% 4.45% 3.92% 5.28% 6.33% -
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 70.58 75.88 62.49 64.24 61.26 82.83 78.03 -1.65%
EPS 1.76 4.18 3.65 5.07 4.35 4.28 7.72 -21.82%
DPS 0.00 0.00 0.00 2.50 2.50 3.00 5.00 -
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 34.49 36.99 30.48 31.35 29.61 28.86 27.18 4.04%
EPS 0.86 2.04 1.78 2.47 2.10 1.84 2.69 -17.29%
DPS 0.00 0.00 0.00 1.22 1.21 1.05 1.74 -
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 1.01 1.05 1.65 1.90 2.51 2.37 2.60 -14.56%
P/EPS 40.34 19.14 28.22 24.06 35.40 37.12 26.30 7.38%
EY 2.48 5.22 3.54 4.16 2.82 2.69 3.80 -6.85%
DY 0.00 0.00 0.00 2.05 1.62 1.53 2.46 -
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 1.09 0.57 1.54 1.95 2.35 2.25 2.64 -13.69%
P/EPS 43.75 10.29 26.30 24.65 33.10 35.23 26.68 8.58%
EY 2.29 9.72 3.80 4.06 3.02 2.84 3.75 -7.88%
DY 0.00 0.00 0.00 2.00 1.74 1.61 2.43 -
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