[NATWIDE] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 36.23%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 73,451 69,441 67,854 65,559 62,151 58,841 55,403 4.80%
PBT 6,395 8,570 11,305 9,213 8,392 9,286 12,038 -10.00%
Tax -2,293 -2,013 -3,050 -1,790 -3,454 -2,613 -2,991 -4.33%
NP 4,102 6,557 8,255 7,423 4,938 6,673 9,047 -12.34%
-
NP to SH 4,102 6,557 8,255 7,423 4,938 6,673 9,047 -12.34%
-
Tax Rate 35.86% 23.49% 26.98% 19.43% 41.16% 28.14% 24.85% -
Total Cost 69,349 62,884 59,599 58,136 57,213 52,168 46,356 6.94%
-
Net Worth 59,384 51,505 42,931 42,904 47,740 50,971 43,574 5.29%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,347 4,892 6,439 2,199 5,275 4,067 5,349 -0.00%
Div Payout % 130.35% 74.61% 78.01% 29.63% 106.83% 60.96% 59.13% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 59,384 51,505 42,931 42,904 47,740 50,971 43,574 5.29%
NOSH 59,384 51,505 42,931 42,904 43,009 20,720 19,111 20.78%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.58% 9.44% 12.17% 11.32% 7.95% 11.34% 16.33% -
ROE 6.91% 12.73% 19.23% 17.30% 10.34% 13.09% 20.76% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 123.69 134.82 158.05 152.80 144.51 283.98 289.89 -13.22%
EPS 6.91 12.73 19.23 17.30 11.48 32.21 47.34 -27.42%
DPS 9.00 9.50 15.00 5.12 12.27 19.63 28.00 -17.22%
NAPS 1.00 1.00 1.00 1.00 1.11 2.46 2.28 -12.82%
Adjusted Per Share Value based on latest NOSH - 42,904
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.60 56.35 55.06 53.20 50.43 47.75 44.96 4.80%
EPS 3.33 5.32 6.70 6.02 4.01 5.41 7.34 -12.33%
DPS 4.34 3.97 5.23 1.78 4.28 3.30 4.34 0.00%
NAPS 0.4819 0.4179 0.3484 0.3481 0.3874 0.4136 0.3536 5.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.30 1.25 2.05 1.56 1.87 4.00 3.24 -
P/RPS 1.05 0.93 1.30 1.02 1.29 1.41 1.12 -1.06%
P/EPS 18.82 9.82 10.66 9.02 16.29 12.42 6.84 18.36%
EY 5.31 10.18 9.38 11.09 6.14 8.05 14.61 -15.51%
DY 6.92 7.60 7.32 3.28 6.56 4.91 8.64 -3.63%
P/NAPS 1.30 1.25 2.05 1.56 1.68 1.63 1.42 -1.46%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 02/06/05 24/05/04 28/05/03 31/05/02 24/05/01 - -
Price 1.42 1.20 1.75 1.61 1.90 3.50 0.00 -
P/RPS 1.15 0.89 1.11 1.05 1.31 1.23 0.00 -
P/EPS 20.56 9.43 9.10 9.31 16.55 10.87 0.00 -
EY 4.86 10.61 10.99 10.75 6.04 9.20 0.00 -
DY 6.34 7.92 8.57 3.18 6.46 5.61 0.00 -
P/NAPS 1.42 1.20 1.75 1.61 1.71 1.42 0.00 -

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
Post a Comment