[NATWIDE] YoY TTM Result on 30-Sep-2005 [#2]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.5%
YoY- -4.52%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 85,601 74,080 75,593 70,369 69,919 65,955 63,968 4.97%
PBT 4,289 6,314 7,065 8,681 10,009 9,378 8,476 -10.72%
Tax -1,906 -1,872 -2,506 -1,799 -2,801 -1,891 -2,904 -6.77%
NP 2,383 4,442 4,559 6,882 7,208 7,487 5,572 -13.18%
-
NP to SH 2,383 4,442 4,559 6,882 7,208 7,487 5,572 -13.18%
-
Tax Rate 44.44% 29.65% 35.47% 20.72% 27.98% 20.16% 34.26% -
Total Cost 83,218 69,638 71,034 63,487 62,711 58,468 58,396 6.07%
-
Net Worth 6,913,855 71,492 68,615 66,029 42,893 52,371 50,699 126.70%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 3,599 5,364 5,092 5,580 2,197 6,449 -
Div Payout % - 81.04% 117.67% 74.00% 77.41% 29.36% 115.74% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 6,913,855 71,492 68,615 66,029 42,893 52,371 50,699 126.70%
NOSH 60,120 60,077 60,188 59,485 42,893 42,927 42,965 5.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.78% 6.00% 6.03% 9.78% 10.31% 11.35% 8.71% -
ROE 0.03% 6.21% 6.64% 10.42% 16.80% 14.30% 10.99% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 142.38 123.31 125.59 118.30 163.01 153.64 148.88 -0.74%
EPS 3.96 7.39 7.57 11.57 16.80 17.44 12.97 -17.92%
DPS 0.00 6.00 9.00 8.56 13.00 5.12 15.01 -
NAPS 115.00 1.19 1.14 1.11 1.00 1.22 1.18 114.37%
Adjusted Per Share Value based on latest NOSH - 59,485
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 69.46 60.11 61.34 57.10 56.73 53.52 51.91 4.96%
EPS 1.93 3.60 3.70 5.58 5.85 6.08 4.52 -13.21%
DPS 0.00 2.92 4.35 4.13 4.53 1.78 5.23 -
NAPS 56.1016 0.5801 0.5568 0.5358 0.3481 0.425 0.4114 126.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 1.03 1.22 1.54 1.96 2.03 1.51 -
P/RPS 0.56 0.84 0.97 1.30 1.20 1.32 1.01 -9.35%
P/EPS 20.18 13.93 16.11 13.31 11.66 11.64 11.64 9.59%
EY 4.95 7.18 6.21 7.51 8.57 8.59 8.59 -8.76%
DY 0.00 5.83 7.38 5.56 6.63 2.52 9.94 -
P/NAPS 0.01 0.87 1.07 1.39 1.96 1.66 1.28 -55.42%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 23/11/06 30/11/05 25/11/04 21/11/03 28/11/02 -
Price 0.43 0.96 1.25 1.44 1.86 2.06 1.79 -
P/RPS 0.30 0.78 1.00 1.22 1.14 1.34 1.20 -20.61%
P/EPS 10.85 12.98 16.50 12.45 11.07 11.81 13.80 -3.92%
EY 9.22 7.70 6.06 8.03 9.03 8.47 7.24 4.10%
DY 0.00 6.25 7.20 5.95 6.99 2.49 8.39 -
P/NAPS 0.00 0.81 1.10 1.30 1.86 1.69 1.52 -

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