[NATWIDE] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -19.95%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 100,897 97,960 99,684 96,178 97,688 94,064 93,408 5.25%
PBT 2,036 2,108 3,408 2,118 2,084 2,532 3,392 -28.73%
Tax -576 -306 -1,108 -913 -578 -790 -1,244 -40.00%
NP 1,460 1,802 2,300 1,205 1,505 1,742 2,148 -22.60%
-
NP to SH 1,460 1,802 2,300 1,205 1,505 1,742 2,148 -22.60%
-
Tax Rate 28.29% 14.52% 32.51% 43.11% 27.74% 31.20% 36.67% -
Total Cost 99,437 96,158 97,384 94,973 96,182 92,322 91,260 5.86%
-
Net Worth 67,384 67,875 60,000 67,466 67,319 68,478 68,180 -0.77%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,384 67,875 60,000 67,466 67,319 68,478 68,180 -0.77%
NOSH 60,164 60,066 60,000 60,238 60,106 60,068 60,337 -0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.45% 1.84% 2.31% 1.25% 1.54% 1.85% 2.30% -
ROE 2.17% 2.65% 3.83% 1.79% 2.24% 2.54% 3.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 167.70 163.09 166.14 159.66 162.53 156.59 154.81 5.45%
EPS 2.43 3.00 3.96 2.00 2.51 2.90 3.56 -22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.00 1.12 1.12 1.14 1.13 -0.58%
Adjusted Per Share Value based on latest NOSH - 59,130
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.87 79.49 80.89 78.04 79.27 76.33 75.79 5.25%
EPS 1.18 1.46 1.87 0.98 1.22 1.41 1.74 -22.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5468 0.5508 0.4869 0.5474 0.5463 0.5557 0.5532 -0.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.60 0.55 0.63 0.60 0.52 0.67 -
P/RPS 0.30 0.37 0.33 0.39 0.37 0.33 0.43 -21.25%
P/EPS 20.60 20.00 14.35 31.49 23.96 17.93 18.82 6.18%
EY 4.85 5.00 6.97 3.18 4.17 5.58 5.31 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.55 0.56 0.54 0.46 0.59 -16.45%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 24/08/12 22/05/12 14/02/12 25/11/11 19/08/11 -
Price 0.51 0.57 0.60 0.57 0.64 0.60 0.62 -
P/RPS 0.30 0.35 0.36 0.36 0.39 0.38 0.40 -17.37%
P/EPS 21.02 19.00 15.65 28.49 25.55 20.69 17.42 13.27%
EY 4.76 5.26 6.39 3.51 3.91 4.83 5.74 -11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.60 0.51 0.57 0.53 0.55 -11.18%

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