[NATWIDE] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -18.9%
YoY- -23.93%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 99,684 96,178 97,688 94,064 93,408 92,390 90,130 6.95%
PBT 3,408 2,118 2,084 2,532 3,392 2,164 2,409 26.04%
Tax -1,108 -913 -578 -790 -1,244 -894 -765 28.04%
NP 2,300 1,205 1,505 1,742 2,148 1,270 1,644 25.11%
-
NP to SH 2,300 1,205 1,505 1,742 2,148 1,270 1,644 25.11%
-
Tax Rate 32.51% 43.11% 27.74% 31.20% 36.67% 41.31% 31.76% -
Total Cost 97,384 94,973 96,182 92,322 91,260 91,120 88,486 6.60%
-
Net Worth 60,000 67,466 67,319 68,478 68,180 68,008 67,363 -7.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 60,000 67,466 67,319 68,478 68,180 68,008 67,363 -7.43%
NOSH 60,000 60,238 60,106 60,068 60,337 60,184 60,146 -0.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.31% 1.25% 1.54% 1.85% 2.30% 1.37% 1.82% -
ROE 3.83% 1.79% 2.24% 2.54% 3.15% 1.87% 2.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 166.14 159.66 162.53 156.59 154.81 153.51 149.85 7.12%
EPS 3.96 2.00 2.51 2.90 3.56 2.11 2.73 28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.12 1.12 1.14 1.13 1.13 1.12 -7.28%
Adjusted Per Share Value based on latest NOSH - 59,821
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.89 78.04 79.27 76.33 75.79 74.97 73.14 6.95%
EPS 1.87 0.98 1.22 1.41 1.74 1.03 1.33 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.5474 0.5463 0.5557 0.5532 0.5518 0.5466 -7.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.55 0.63 0.60 0.52 0.67 0.85 0.67 -
P/RPS 0.33 0.39 0.37 0.33 0.43 0.55 0.45 -18.69%
P/EPS 14.35 31.49 23.96 17.93 18.82 40.28 24.51 -30.03%
EY 6.97 3.18 4.17 5.58 5.31 2.48 4.08 42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.54 0.46 0.59 0.75 0.60 -5.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 22/05/12 14/02/12 25/11/11 19/08/11 27/05/11 25/02/11 -
Price 0.60 0.57 0.64 0.60 0.62 0.65 0.67 -
P/RPS 0.36 0.36 0.39 0.38 0.40 0.42 0.45 -13.83%
P/EPS 15.65 28.49 25.55 20.69 17.42 30.80 24.51 -25.86%
EY 6.39 3.51 3.91 4.83 5.74 3.25 4.08 34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.57 0.53 0.55 0.58 0.60 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