[NATWIDE] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
05-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 6.09%
YoY- 52.2%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Revenue 74,564 70,297 68,216 66,344 63,043 56,746 59,528 4.60%
PBT 6,973 8,780 10,326 9,797 8,354 12,359 8,074 -2.88%
Tax -2,417 -2,000 -2,808 -1,922 -3,180 -3,081 -2,569 -1.21%
NP 4,556 6,780 7,518 7,875 5,174 9,278 5,505 -3.71%
-
NP to SH 4,556 6,780 7,518 7,875 5,174 9,278 5,505 -3.71%
-
Tax Rate 34.66% 22.78% 27.19% 19.62% 38.07% 24.93% 31.82% -
Total Cost 70,008 63,517 60,698 58,469 57,869 47,468 54,023 5.31%
-
Net Worth 69,717 68,920 42,980 56,234 49,227 45,877 48,089 7.70%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Div 5,347 4,892 6,439 2,199 5,275 5,349 4,067 5.62%
Div Payout % 117.36% 72.16% 85.66% 27.93% 101.96% 57.66% 73.89% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Net Worth 69,717 68,920 42,980 56,234 49,227 45,877 48,089 7.70%
NOSH 60,101 59,414 42,980 42,927 43,181 19,115 19,083 25.77%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
NP Margin 6.11% 9.64% 11.02% 11.87% 8.21% 16.35% 9.25% -
ROE 6.53% 9.84% 17.49% 14.00% 10.51% 20.22% 11.45% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 124.06 118.32 158.71 154.55 145.99 296.86 311.94 -16.83%
EPS 7.58 11.41 17.49 18.34 11.98 48.54 28.85 -23.44%
DPS 9.00 8.23 15.00 5.12 12.22 28.00 21.31 -15.82%
NAPS 1.16 1.16 1.00 1.31 1.14 2.40 2.52 -14.36%
Adjusted Per Share Value based on latest NOSH - 42,927
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
RPS 60.50 57.04 55.35 53.83 51.16 46.05 48.30 4.60%
EPS 3.70 5.50 6.10 6.39 4.20 7.53 4.47 -3.70%
DPS 4.34 3.97 5.23 1.78 4.28 4.34 3.30 5.62%
NAPS 0.5657 0.5592 0.3488 0.4563 0.3994 0.3723 0.3902 7.70%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 29/06/01 -
Price 1.30 1.24 1.95 1.90 1.86 2.36 4.02 -
P/RPS 1.05 1.05 1.23 1.23 1.27 0.79 1.29 -4.03%
P/EPS 17.15 10.87 11.15 10.36 15.52 4.86 13.94 4.22%
EY 5.83 9.20 8.97 9.66 6.44 20.57 7.18 -4.07%
DY 6.92 6.64 7.69 2.69 6.57 11.86 5.30 5.47%
P/NAPS 1.12 1.07 1.95 1.45 1.63 0.98 1.60 -6.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 30/06/01 CAGR
Date 22/08/06 22/08/05 20/08/04 05/08/03 20/08/02 24/08/00 21/08/01 -
Price 1.29 1.49 1.92 1.92 1.91 2.71 4.02 -
P/RPS 1.04 1.26 1.21 1.24 1.31 0.91 1.29 -4.21%
P/EPS 17.02 13.06 10.98 10.47 15.94 5.58 13.94 4.07%
EY 5.88 7.66 9.11 9.55 6.27 17.91 7.18 -3.91%
DY 6.98 5.53 7.81 2.67 6.40 10.33 5.30 5.65%
P/NAPS 1.11 1.28 1.92 1.47 1.68 1.13 1.60 -7.04%

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