[NATWIDE] YoY Quarter Result on 31-Mar-2003 [#4]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 128.84%
YoY- 212.59%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 19,236 16,682 18,214 16,023 15,188 14,708 13,564 5.99%
PBT 1,374 3,572 5,120 3,165 2,125 1,457 3,986 -16.25%
Tax -892 -416 -1,268 -261 -1,196 -421 -737 3.23%
NP 482 3,156 3,852 2,904 929 1,036 3,249 -27.23%
-
NP to SH 482 3,156 3,852 2,904 929 1,036 3,249 -27.23%
-
Tax Rate 64.92% 11.65% 24.77% 8.25% 56.28% 28.89% 18.49% -
Total Cost 18,754 13,526 14,362 13,119 14,259 13,672 10,315 10.47%
-
Net Worth 59,384 51,505 42,931 42,904 47,740 50,971 47,397 3.82%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,860 3,605 4,293 51 4,300 2,072 3,822 0.16%
Div Payout % 800.83% 114.24% 111.45% 1.77% 462.96% 200.00% 117.65% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 59,384 51,505 42,931 42,904 47,740 50,971 47,397 3.82%
NOSH 59,384 51,505 42,931 42,904 43,009 20,720 19,111 20.78%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.51% 18.92% 21.15% 18.12% 6.12% 7.04% 23.95% -
ROE 0.81% 6.13% 8.97% 6.77% 1.95% 2.03% 6.85% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.39 32.39 42.43 37.35 35.31 70.98 70.97 -12.24%
EPS 0.81 5.95 7.48 6.76 2.16 5.00 17.00 -39.77%
DPS 6.50 7.00 10.00 0.12 10.00 10.00 20.00 -17.07%
NAPS 1.00 1.00 1.00 1.00 1.11 2.46 2.48 -14.04%
Adjusted Per Share Value based on latest NOSH - 42,904
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 15.61 13.54 14.78 13.00 12.32 11.93 11.01 5.98%
EPS 0.39 2.56 3.13 2.36 0.75 0.84 2.64 -27.28%
DPS 3.13 2.93 3.48 0.04 3.49 1.68 3.10 0.16%
NAPS 0.4819 0.4179 0.3484 0.3481 0.3874 0.4136 0.3846 3.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.30 1.25 2.05 1.56 1.87 4.00 3.24 -
P/RPS 4.01 3.86 4.83 4.18 5.30 5.64 4.57 -2.15%
P/EPS 160.17 20.40 22.85 23.05 86.57 80.00 19.06 42.56%
EY 0.62 4.90 4.38 4.34 1.16 1.25 5.25 -29.94%
DY 5.00 5.60 4.88 0.08 5.35 2.50 6.17 -3.44%
P/NAPS 1.30 1.25 2.05 1.56 1.68 1.63 1.31 -0.12%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 02/06/05 24/05/04 28/05/03 31/05/02 24/05/01 11/05/00 -
Price 1.42 1.20 1.75 1.61 1.90 3.50 3.00 -
P/RPS 4.38 3.70 4.12 4.31 5.38 4.93 4.23 0.58%
P/EPS 174.95 19.58 19.50 23.79 87.96 70.00 17.65 46.53%
EY 0.57 5.11 5.13 4.20 1.14 1.43 5.67 -31.79%
DY 4.58 5.83 5.71 0.07 5.26 2.86 6.67 -6.07%
P/NAPS 1.42 1.20 1.75 1.61 1.71 1.42 1.21 2.70%

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