[NATWIDE] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 11.07%
YoY- -32.8%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 88,047 81,240 72,532 74,564 70,297 68,216 66,344 4.82%
PBT 2,598 4,187 6,219 6,973 8,780 10,326 9,797 -19.82%
Tax -1,145 -2,027 -1,691 -2,417 -2,000 -2,808 -1,922 -8.26%
NP 1,453 2,160 4,528 4,556 6,780 7,518 7,875 -24.52%
-
NP to SH 1,453 2,160 4,528 4,556 6,780 7,518 7,875 -24.52%
-
Tax Rate 44.07% 48.41% 27.19% 34.66% 22.78% 27.19% 19.62% -
Total Cost 86,594 79,080 68,004 70,008 63,517 60,698 58,469 6.75%
-
Net Worth 6,990,933 69,646 70,398 69,717 68,920 42,980 56,234 123.23%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 3,599 5,347 4,892 6,439 2,199 -
Div Payout % - - 79.51% 117.36% 72.16% 85.66% 27.93% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 6,990,933 69,646 70,398 69,717 68,920 42,980 56,234 123.23%
NOSH 60,266 60,039 60,169 60,101 59,414 42,980 42,927 5.81%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.65% 2.66% 6.24% 6.11% 9.64% 11.02% 11.87% -
ROE 0.02% 3.10% 6.43% 6.53% 9.84% 17.49% 14.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 146.10 135.31 120.55 124.06 118.32 158.71 154.55 -0.93%
EPS 2.41 3.60 7.53 7.58 11.41 17.49 18.34 -28.67%
DPS 0.00 0.00 6.00 9.00 8.23 15.00 5.12 -
NAPS 116.00 1.16 1.17 1.16 1.16 1.00 1.31 110.97%
Adjusted Per Share Value based on latest NOSH - 60,101
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.44 65.92 58.86 60.50 57.04 55.35 53.83 4.82%
EPS 1.18 1.75 3.67 3.70 5.50 6.10 6.39 -24.51%
DPS 0.00 0.00 2.92 4.34 3.97 5.23 1.78 -
NAPS 56.727 0.5651 0.5712 0.5657 0.5592 0.3488 0.4563 123.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.52 0.80 1.13 1.30 1.24 1.95 1.90 -
P/RPS 0.36 0.59 0.94 1.05 1.05 1.23 1.23 -18.50%
P/EPS 21.57 22.24 15.02 17.15 10.87 11.15 10.36 12.98%
EY 4.64 4.50 6.66 5.83 9.20 8.97 9.66 -11.49%
DY 0.00 0.00 5.31 6.92 6.64 7.69 2.69 -
P/NAPS 0.00 0.69 0.97 1.12 1.07 1.95 1.45 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 21/08/08 - 22/08/06 22/08/05 20/08/04 05/08/03 -
Price 0.66 0.88 0.00 1.29 1.49 1.92 1.92 -
P/RPS 0.45 0.65 0.00 1.04 1.26 1.21 1.24 -15.53%
P/EPS 27.38 24.46 0.00 17.02 13.06 10.98 10.47 17.35%
EY 3.65 4.09 0.00 5.88 7.66 9.11 9.55 -14.79%
DY 0.00 0.00 0.00 6.98 5.53 7.81 2.67 -
P/NAPS 0.01 0.76 0.00 1.11 1.28 1.92 1.47 -56.43%

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