[NATWIDE] YoY TTM Result on 31-Mar-2001 [#4]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	67,854	65,559	62,151	58,841	55,403	5.19%
YoY %	3.50%	5.48%	5.63%	6.21%	-	-
Horiz. %	122.47%	118.33%	112.18%	106.21%	100.00%	-
PBT	11,305	9,213	8,392	9,286	12,038	-1.55%
YoY %	22.71%	9.78%	-9.63%	-22.86%	-	-
Horiz. %	93.91%	76.53%	69.71%	77.14%	100.00%	-
Tax	-3,050	-1,790	-3,454	-2,613	-2,991	0.48%
YoY %	-70.39%	48.18%	-32.19%	12.64%	-	-
Horiz. %	101.97%	59.85%	115.48%	87.36%	100.00%	-
NP	8,255	7,423	4,938	6,673	9,047	-2.26%
YoY %	11.21%	50.32%	-26.00%	-26.24%	-	-
Horiz. %	91.25%	82.05%	54.58%	73.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	8,255	7,423	4,938	6,673	9,047	-2.26%
YoY %	11.21%	50.32%	-26.00%	-26.24%	-	-
Horiz. %	91.25%	82.05%	54.58%	73.76%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	26.98%	19.43%	41.16%	28.14%	24.85%	-
YoY %	38.86%	-52.79%	46.27%	13.24%	-	-
Horiz. %	108.57%	78.19%	165.63%	113.24%	100.00%	-
Total Cost	59,599	58,136	57,213	52,168	46,356	6.47%
YoY %	2.52%	1.61%	9.67%	12.54%	-	-
Horiz. %	128.57%	125.41%	123.42%	112.54%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	42,931	42,904	47,740	50,971	43,574	-0.37%
YoY %	0.06%	-10.13%	-6.34%	16.98%	-	-
Horiz. %	98.52%	98.46%	109.56%	116.98%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	6,439	2,199	5,275	4,067	5,349	4.74%
YoY %	192.81%	-58.31%	29.70%	-23.97%	-	-
Horiz. %	120.38%	41.11%	98.62%	76.03%	100.00%	-
Div Payout %	78.01%	29.63%	106.83%	60.96%	59.13%	-
YoY %	163.28%	-72.26%	75.25%	3.09%	-	-
Horiz. %	131.93%	50.11%	180.67%	103.09%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	42,931	42,904	47,740	50,971	43,574	-0.37%
YoY %	0.06%	-10.13%	-6.34%	16.98%	-	-
Horiz. %	98.52%	98.46%	109.56%	116.98%	100.00%	-
NOSH	42,931	42,904	43,009	20,720	19,111	22.40%
YoY %	0.06%	-0.24%	107.57%	8.42%	-	-
Horiz. %	224.64%	224.50%	225.05%	108.42%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	12.17%	11.32%	7.95%	11.34%	16.33%	-
YoY %	7.51%	42.39%	-29.89%	-30.56%	-	-
Horiz. %	74.53%	69.32%	48.68%	69.44%	100.00%	-
ROE	19.23%	17.30%	10.34%	13.09%	20.76%	-
YoY %	11.16%	67.31%	-21.01%	-36.95%	-	-
Horiz. %	92.63%	83.33%	49.81%	63.05%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	158.05	152.80	144.51	283.98	289.89	-14.06%
YoY %	3.44%	5.74%	-49.11%	-2.04%	-	-
Horiz. %	54.52%	52.71%	49.85%	97.96%	100.00%	-
EPS	19.23	17.30	11.48	32.21	47.34	-20.15%
YoY %	11.16%	50.70%	-64.36%	-31.96%	-	-
Horiz. %	40.62%	36.54%	24.25%	68.04%	100.00%	-
DPS	15.00	5.12	12.27	19.63	28.00	-14.43%
YoY %	192.97%	-58.27%	-37.49%	-29.89%	-	-
Horiz. %	53.57%	18.29%	43.82%	70.11%	100.00%	-
NAPS	1.00	1.00	1.11	2.46	2.28	-18.60%
YoY %	0.00%	-9.91%	-54.88%	7.89%	-	-
Horiz. %	43.86%	43.86%	48.68%	107.89%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 20,720
RPS	55.06	53.20	50.43	47.75	44.96	5.19%
YoY %	3.50%	5.49%	5.61%	6.21%	-	-
Horiz. %	122.46%	118.33%	112.17%	106.21%	100.00%	-
EPS	6.70	6.02	4.01	5.41	7.34	-2.25%
YoY %	11.30%	50.12%	-25.88%	-26.29%	-	-
Horiz. %	91.28%	82.02%	54.63%	73.71%	100.00%	-
DPS	5.23	1.78	4.28	3.30	4.34	4.77%
YoY %	193.82%	-58.41%	29.70%	-23.96%	-	-
Horiz. %	120.51%	41.01%	98.62%	76.04%	100.00%	-
NAPS	0.3484	0.3481	0.3874	0.4136	0.3536	-0.36%
YoY %	0.09%	-10.14%	-6.33%	16.97%	-	-
Horiz. %	98.53%	98.44%	109.56%	116.97%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.05	1.56	1.87	4.00	3.24	-
P/RPS	1.30	1.02	1.29	1.41	1.12	3.79%
YoY %	27.45%	-20.93%	-8.51%	25.89%	-	-
Horiz. %	116.07%	91.07%	115.18%	125.89%	100.00%	-
P/EPS	10.66	9.02	16.29	12.42	6.84	11.72%
YoY %	18.18%	-44.63%	31.16%	81.58%	-	-
Horiz. %	155.85%	131.87%	238.16%	181.58%	100.00%	-
EY	9.38	11.09	6.14	8.05	14.61	-10.47%
YoY %	-15.42%	80.62%	-23.73%	-44.90%	-	-
Horiz. %	64.20%	75.91%	42.03%	55.10%	100.00%	-
DY	7.32	3.28	6.56	4.91	8.64	-4.05%
YoY %	123.17%	-50.00%	33.60%	-43.17%	-	-
Horiz. %	84.72%	37.96%	75.93%	56.83%	100.00%	-
P/NAPS	2.05	1.56	1.68	1.63	1.42	9.60%
YoY %	31.41%	-7.14%	3.07%	14.79%	-	-
Horiz. %	144.37%	109.86%	118.31%	114.79%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	24/05/04	28/05/03	31/05/02	24/05/01	-	-
Price	1.75	1.61	1.90	3.50	0.00	-
P/RPS	1.11	1.05	1.31	1.23	0.00	-
YoY %	5.71%	-19.85%	6.50%	0.00%	-	-
Horiz. %	90.24%	85.37%	106.50%	100.00%	-	-
P/EPS	9.10	9.31	16.55	10.87	0.00	-
YoY %	-2.26%	-43.75%	52.25%	0.00%	-	-
Horiz. %	83.72%	85.65%	152.25%	100.00%	-	-
EY	10.99	10.75	6.04	9.20	0.00	-
YoY %	2.23%	77.98%	-34.35%	0.00%	-	-
Horiz. %	119.46%	116.85%	65.65%	100.00%	-	-
DY	8.57	3.18	6.46	5.61	0.00	-
YoY %	169.50%	-50.77%	15.15%	0.00%	-	-
Horiz. %	152.76%	56.68%	115.15%	100.00%	-	-
P/NAPS	1.75	1.61	1.71	1.42	0.00	-
YoY %	8.70%	-5.85%	20.42%	0.00%	-	-
Horiz. %	123.24%	113.38%	120.42%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos