[NATWIDE] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 9.58%
YoY- -11.61%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 49,551 48,210 82,968 75,298 85,576 84,384 95,397 -10.33%
PBT -6,581 -35,929 -38,371 -11,478 -9,720 -13,595 -1,592 26.65%
Tax 1,081 -1,192 -145 -239 -778 -27 -796 -
NP -5,500 -37,121 -38,516 -11,717 -10,498 -13,622 -2,388 14.90%
-
NP to SH -5,500 -37,121 -38,516 -11,717 -10,498 -13,622 -2,388 14.90%
-
Tax Rate - - - - - - - -
Total Cost 55,051 85,331 121,484 87,015 96,074 98,006 97,785 -9.12%
-
Net Worth 24,647 -20,950 52,992 5,545,719 3,606,960 4,628,932 59,518 -13.65%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 24,647 -20,950 52,992 5,545,719 3,606,960 4,628,932 59,518 -13.65%
NOSH 123,238 123,238 123,238 123,238 120,232 60,116 60,119 12.69%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -11.10% -77.00% -46.42% -15.56% -12.27% -16.14% -2.50% -
ROE -22.31% 0.00% -72.68% -0.21% -0.29% -0.29% -4.01% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 40.21 39.12 67.32 61.10 142.35 140.37 158.68 -20.43%
EPS -4.46 -30.12 -31.25 -9.51 -17.46 -22.66 -3.97 1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 -0.17 0.43 45.00 60.00 77.00 0.99 -23.38%
Adjusted Per Share Value based on latest NOSH - 123,238
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 40.21 39.12 67.32 61.10 69.44 68.47 77.41 -10.33%
EPS -4.46 -30.12 -31.25 -9.51 -8.52 -11.05 -1.94 14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 -0.17 0.43 45.00 29.2682 37.5609 0.483 -13.65%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.145 0.38 0.225 0.35 0.61 0.48 0.80 -
P/RPS 0.36 0.97 0.33 0.57 0.43 0.34 0.50 -5.32%
P/EPS -3.25 -1.26 -0.72 -3.68 -3.49 -2.12 -20.14 -26.19%
EY -30.78 -79.27 -138.90 -27.16 -28.63 -47.21 -4.97 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 0.52 0.01 0.01 0.01 0.81 -1.94%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 22/02/17 25/02/16 -
Price 0.115 0.32 0.09 0.32 0.50 0.46 0.71 -
P/RPS 0.29 0.82 0.13 0.52 0.35 0.33 0.45 -7.05%
P/EPS -2.58 -1.06 -0.29 -3.37 -2.86 -2.03 -17.87 -27.54%
EY -38.81 -94.13 -347.26 -29.71 -34.93 -49.26 -5.59 38.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.21 0.01 0.01 0.01 0.72 -3.53%

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