[NATWIDE] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -25.24%
YoY- -15.28%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 36,725 35,032 52,824 56,378 61,997 63,329 70,863 -10.36%
PBT -6,916 -10,325 -9,489 -4,425 -3,426 -9,489 -1,992 23.03%
Tax -2 -1,216 -176 -185 -573 -105 -242 -55.00%
NP -6,918 -11,541 -9,665 -4,610 -3,999 -9,594 -2,234 20.70%
-
NP to SH -6,918 -11,541 -9,665 -4,610 -3,999 -9,594 -2,234 20.70%
-
Tax Rate - - - - - - - -
Total Cost 43,643 46,573 62,489 60,988 65,996 72,923 73,097 -8.22%
-
Net Worth 24,647 -20,950 52,992 5,545,719 3,606,960 4,628,932 59,453 -13.63%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 24,647 -20,950 52,992 5,545,719 3,606,960 4,628,932 59,453 -13.63%
NOSH 123,238 123,238 123,238 123,238 120,232 120,232 60,053 12.71%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -18.84% -32.94% -18.30% -8.18% -6.45% -15.15% -3.15% -
ROE -28.07% 0.00% -18.24% -0.08% -0.11% -0.21% -3.76% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.80 28.43 42.86 45.75 103.13 105.34 118.00 -20.47%
EPS -5.62 -9.36 -7.84 -3.74 -6.09 -15.78 -3.72 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 -0.17 0.43 45.00 60.00 77.00 0.99 -23.38%
Adjusted Per Share Value based on latest NOSH - 123,238
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 29.80 28.43 42.86 45.75 50.31 51.39 57.50 -10.36%
EPS -5.62 -9.36 -7.84 -3.74 -3.24 -7.78 -1.81 20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 -0.17 0.43 45.00 29.2682 37.5609 0.4824 -13.63%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.145 0.38 0.225 0.35 0.61 0.48 0.80 -
P/RPS 0.49 1.34 0.52 0.77 0.59 0.46 0.68 -5.31%
P/EPS -2.58 -4.06 -2.87 -9.36 -9.17 -3.01 -21.51 -29.75%
EY -38.71 -24.64 -34.86 -10.69 -10.91 -33.25 -4.65 42.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.52 0.01 0.01 0.01 0.81 -1.94%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 22/02/17 25/02/16 -
Price 0.115 0.32 0.09 0.32 0.50 0.46 0.71 -
P/RPS 0.39 1.13 0.21 0.70 0.48 0.44 0.60 -6.92%
P/EPS -2.05 -3.42 -1.15 -8.55 -7.52 -2.88 -19.09 -31.03%
EY -48.81 -29.26 -87.14 -11.69 -13.30 -34.69 -5.24 45.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.21 0.01 0.01 0.01 0.72 -3.53%

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