[NATWIDE] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 90.87%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 99,036 100,897 97,960 99,684 96,178 97,688 94,064 3.49%
PBT -2,641 2,036 2,108 3,408 2,118 2,084 2,532 -
Tax -281 -576 -306 -1,108 -913 -578 -790 -49.76%
NP -2,922 1,460 1,802 2,300 1,205 1,505 1,742 -
-
NP to SH -2,922 1,460 1,802 2,300 1,205 1,505 1,742 -
-
Tax Rate - 28.29% 14.52% 32.51% 43.11% 27.74% 31.20% -
Total Cost 101,958 99,437 96,158 97,384 94,973 96,182 92,322 6.83%
-
Net Worth 63,477 67,384 67,875 60,000 67,466 67,319 68,478 -4.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,477 67,384 67,875 60,000 67,466 67,319 68,478 -4.92%
NOSH 60,454 60,164 60,066 60,000 60,238 60,106 60,068 0.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -2.95% 1.45% 1.84% 2.31% 1.25% 1.54% 1.85% -
ROE -4.60% 2.17% 2.65% 3.83% 1.79% 2.24% 2.54% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 163.82 167.70 163.09 166.14 159.66 162.53 156.59 3.05%
EPS -4.86 2.43 3.00 3.96 2.00 2.51 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.12 1.13 1.00 1.12 1.12 1.14 -5.33%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 80.36 81.87 79.49 80.89 78.04 79.27 76.33 3.48%
EPS -2.37 1.18 1.46 1.87 0.98 1.22 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5151 0.5468 0.5508 0.4869 0.5474 0.5463 0.5557 -4.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.50 0.60 0.55 0.63 0.60 0.52 -
P/RPS 0.31 0.30 0.37 0.33 0.39 0.37 0.33 -4.07%
P/EPS -10.34 20.60 20.00 14.35 31.49 23.96 17.93 -
EY -9.67 4.85 5.00 6.97 3.18 4.17 5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.53 0.55 0.56 0.54 0.46 2.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 24/08/12 22/05/12 14/02/12 25/11/11 -
Price 0.53 0.51 0.57 0.60 0.57 0.64 0.60 -
P/RPS 0.32 0.30 0.35 0.36 0.36 0.39 0.38 -10.81%
P/EPS -10.97 21.02 19.00 15.65 28.49 25.55 20.69 -
EY -9.12 4.76 5.26 6.39 3.51 3.91 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.50 0.60 0.51 0.57 0.53 -3.80%

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