[NATWIDE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 106.84%
YoY- -31.59%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 18,171 69,442 52,760 35,563 17,315 67,852 49,640 -48.85%
PBT 1,777 8,570 4,998 3,286 1,567 11,302 6,186 -56.49%
Tax -458 -2,013 -1,597 -1,019 -471 -3,098 -1,819 -60.15%
NP 1,319 6,557 3,401 2,267 1,096 8,204 4,367 -55.01%
-
NP to SH 1,319 6,557 3,401 2,267 1,096 8,204 4,367 -55.01%
-
Tax Rate 25.77% 23.49% 31.95% 31.01% 30.06% 27.41% 29.41% -
Total Cost 16,852 62,885 49,359 33,296 16,219 59,648 45,273 -48.28%
-
Net Worth 68,920 59,247 55,824 42,935 57,593 56,675 53,245 18.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 5,151 1,288 1,288 - 6,440 - -
Div Payout % - 78.57% 37.88% 56.82% - 78.50% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 68,920 59,247 55,824 42,935 57,593 56,675 53,245 18.78%
NOSH 59,414 51,519 42,941 42,935 42,980 42,936 42,940 24.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.26% 9.44% 6.45% 6.37% 6.33% 12.09% 8.80% -
ROE 1.91% 11.07% 6.09% 5.28% 1.90% 14.48% 8.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.58 134.79 122.86 82.83 40.29 158.03 115.60 -58.82%
EPS 2.22 12.36 7.92 4.28 2.55 15.93 10.17 -63.77%
DPS 0.00 10.00 3.00 3.00 0.00 15.00 0.00 -
NAPS 1.16 1.15 1.30 1.00 1.34 1.32 1.24 -4.35%
Adjusted Per Share Value based on latest NOSH - 42,893
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.74 56.35 42.81 28.86 14.05 55.06 40.28 -48.87%
EPS 1.07 5.32 2.76 1.84 0.89 6.66 3.54 -54.99%
DPS 0.00 4.18 1.05 1.05 0.00 5.23 0.00 -
NAPS 0.5592 0.4808 0.453 0.3484 0.4673 0.4599 0.4321 18.77%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.24 1.25 1.88 1.96 1.95 2.05 2.10 -
P/RPS 4.05 0.93 1.53 2.37 4.84 1.30 1.82 70.52%
P/EPS 55.86 9.82 23.74 37.12 76.47 10.73 20.65 94.26%
EY 1.79 10.18 4.21 2.69 1.31 9.32 4.84 -48.50%
DY 0.00 8.00 1.60 1.53 0.00 7.32 0.00 -
P/NAPS 1.07 1.09 1.45 1.96 1.46 1.55 1.69 -26.28%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 02/06/05 24/02/05 25/11/04 20/08/04 24/05/04 17/02/04 -
Price 1.49 1.20 1.90 1.86 1.92 1.75 2.10 -
P/RPS 4.87 0.89 1.55 2.25 4.77 1.11 1.82 92.85%
P/EPS 67.12 9.43 23.99 35.23 75.29 9.16 20.65 119.58%
EY 1.49 10.61 4.17 2.84 1.33 10.92 4.84 -54.44%
DY 0.00 8.33 1.58 1.61 0.00 8.57 0.00 -
P/NAPS 1.28 1.04 1.46 1.86 1.43 1.33 1.69 -16.92%

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