[NATWIDE] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -21.86%
YoY- -0.29%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 96,178 92,390 87,520 88,693 77,580 75,148 73,477 4.58%
PBT 2,118 2,164 2,852 3,260 3,868 7,499 6,399 -16.81%
Tax -913 -894 -1,060 -1,198 -1,800 -2,203 -2,392 -14.81%
NP 1,205 1,270 1,792 2,062 2,068 5,296 4,007 -18.13%
-
NP to SH 1,205 1,270 1,792 2,062 2,068 5,296 4,007 -18.13%
-
Tax Rate 43.11% 41.31% 37.17% 36.75% 46.54% 29.38% 37.38% -
Total Cost 94,973 91,120 85,728 86,631 75,512 69,852 69,470 5.34%
-
Net Worth 67,466 68,008 67,946 68,592 6,849,168 69,137 67,245 0.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 5,110 5,355 -
Div Payout % - - - - - 96.49% 133.66% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 67,466 68,008 67,946 68,592 6,849,168 69,137 67,245 0.05%
NOSH 60,238 60,184 60,129 60,169 60,080 60,119 59,509 0.20%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.25% 1.37% 2.05% 2.32% 2.67% 7.05% 5.45% -
ROE 1.79% 1.87% 2.64% 3.01% 0.03% 7.66% 5.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 159.66 153.51 145.55 147.41 129.13 125.00 123.47 4.37%
EPS 2.00 2.11 2.98 3.43 3.44 8.81 6.73 -18.29%
DPS 0.00 0.00 0.00 0.00 0.00 8.50 9.00 -
NAPS 1.12 1.13 1.13 1.14 114.00 1.15 1.13 -0.14%
Adjusted Per Share Value based on latest NOSH - 59,880
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.04 74.97 71.02 71.97 62.95 60.98 59.62 4.58%
EPS 0.98 1.03 1.45 1.67 1.68 4.30 3.25 -18.09%
DPS 0.00 0.00 0.00 0.00 0.00 4.15 4.35 -
NAPS 0.5474 0.5518 0.5513 0.5566 55.5767 0.561 0.5457 0.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.63 0.85 0.76 0.35 0.95 1.13 1.30 -
P/RPS 0.39 0.55 0.52 0.24 0.74 0.90 1.05 -15.20%
P/EPS 31.49 40.28 25.50 10.21 27.60 12.83 19.31 8.48%
EY 3.18 2.48 3.92 9.79 3.62 7.80 5.18 -7.80%
DY 0.00 0.00 0.00 0.00 0.00 7.52 6.92 -
P/NAPS 0.56 0.75 0.67 0.31 0.01 0.98 1.15 -11.29%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 27/05/11 15/06/10 28/05/09 27/05/08 29/05/07 29/05/06 -
Price 0.57 0.65 0.65 0.50 0.95 1.04 1.42 -
P/RPS 0.36 0.42 0.45 0.34 0.74 0.83 1.15 -17.58%
P/EPS 28.49 30.80 21.81 14.59 27.60 11.81 21.09 5.13%
EY 3.51 3.25 4.58 6.85 3.62 8.47 4.74 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 8.17 6.34 -
P/NAPS 0.51 0.58 0.58 0.44 0.01 0.90 1.26 -13.98%

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