[NATWIDE] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -26.47%
YoY- -14.18%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 17,738 17,725 17,197 16,143 16,435 15,679 14,661 3.22%
PBT 1,060 1,624 1,712 1,603 1,631 1,932 2,122 -10.91%
Tax -199 -596 -578 -514 -362 -541 -594 -16.65%
NP 861 1,028 1,134 1,089 1,269 1,391 1,528 -9.11%
-
NP to SH 861 1,028 1,134 1,089 1,269 1,391 1,528 -9.11%
-
Tax Rate 18.77% 36.70% 33.76% 32.06% 22.19% 28.00% 27.99% -
Total Cost 16,877 16,697 16,063 15,054 15,166 14,288 13,133 4.26%
-
Net Worth 68,037 67,146 55,840 53,163 50,290 32,271 47,368 6.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 68,037 67,146 55,840 53,163 50,290 32,271 47,368 6.21%
NOSH 60,209 59,421 42,954 42,874 42,983 27,820 19,100 21.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.85% 5.80% 6.59% 6.75% 7.72% 8.87% 10.42% -
ROE 1.27% 1.53% 2.03% 2.05% 2.52% 4.31% 3.23% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.46 29.83 40.04 37.65 38.24 56.36 76.76 -14.74%
EPS 1.43 1.73 2.64 2.54 2.95 5.00 8.00 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.30 1.24 1.17 1.16 2.48 -12.27%
Adjusted Per Share Value based on latest NOSH - 42,874
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.39 14.38 13.95 13.10 13.34 12.72 11.90 3.21%
EPS 0.70 0.83 0.92 0.88 1.03 1.13 1.24 -9.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5521 0.5449 0.4531 0.4314 0.4081 0.2619 0.3844 6.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 1.52 1.88 2.10 1.68 1.95 2.17 -
P/RPS 4.04 5.10 4.70 5.58 4.39 3.46 2.83 6.10%
P/EPS 83.22 87.86 71.21 82.68 56.90 39.00 27.13 20.52%
EY 1.20 1.14 1.40 1.21 1.76 2.56 3.69 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.35 1.45 1.69 1.44 1.68 0.88 2.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 17/02/04 28/02/03 21/02/02 16/02/01 -
Price 1.16 1.40 1.90 2.10 1.50 1.81 4.20 -
P/RPS 3.94 4.69 4.75 5.58 3.92 3.21 5.47 -5.31%
P/EPS 81.12 80.92 71.97 82.68 50.81 36.20 52.50 7.51%
EY 1.23 1.24 1.39 1.21 1.97 2.76 1.90 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.24 1.46 1.69 1.28 1.56 1.69 -7.91%

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