[NATWIDE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 50.02%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 36,490 18,171 69,442 52,760 35,563 17,315 67,852 -33.84%
PBT 3,396 1,777 8,570 4,998 3,286 1,567 11,302 -55.10%
Tax -805 -458 -2,013 -1,597 -1,019 -471 -3,098 -59.24%
NP 2,591 1,319 6,557 3,401 2,267 1,096 8,204 -53.59%
-
NP to SH 2,591 1,319 6,557 3,401 2,267 1,096 8,204 -53.59%
-
Tax Rate 23.70% 25.77% 23.49% 31.95% 31.01% 30.06% 27.41% -
Total Cost 33,899 16,852 62,885 49,359 33,296 16,219 59,648 -31.36%
-
Net Worth 66,115 68,920 59,247 55,824 42,935 57,593 56,675 10.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,489 - 5,151 1,288 1,288 - 6,440 -62.29%
Div Payout % 57.47% - 78.57% 37.88% 56.82% - 78.50% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 66,115 68,920 59,247 55,824 42,935 57,593 56,675 10.80%
NOSH 59,563 59,414 51,519 42,941 42,935 42,980 42,936 24.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.10% 7.26% 9.44% 6.45% 6.37% 6.33% 12.09% -
ROE 3.92% 1.91% 11.07% 6.09% 5.28% 1.90% 14.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 61.26 30.58 134.79 122.86 82.83 40.29 158.03 -46.80%
EPS 4.35 2.22 12.36 7.92 4.28 2.55 15.93 -57.87%
DPS 2.50 0.00 10.00 3.00 3.00 0.00 15.00 -69.68%
NAPS 1.11 1.16 1.15 1.30 1.00 1.34 1.32 -10.89%
Adjusted Per Share Value based on latest NOSH - 42,954
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.61 14.74 56.35 42.81 28.86 14.05 55.06 -33.84%
EPS 2.10 1.07 5.32 2.76 1.84 0.89 6.66 -53.64%
DPS 1.21 0.00 4.18 1.05 1.05 0.00 5.23 -62.27%
NAPS 0.5365 0.5592 0.4808 0.453 0.3484 0.4673 0.4599 10.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.54 1.24 1.25 1.88 1.96 1.95 2.05 -
P/RPS 2.51 4.05 0.93 1.53 2.37 4.84 1.30 54.99%
P/EPS 35.40 55.86 9.82 23.74 37.12 76.47 10.73 121.45%
EY 2.82 1.79 10.18 4.21 2.69 1.31 9.32 -54.89%
DY 1.62 0.00 8.00 1.60 1.53 0.00 7.32 -63.37%
P/NAPS 1.39 1.07 1.09 1.45 1.96 1.46 1.55 -6.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 20/08/04 24/05/04 -
Price 1.44 1.49 1.20 1.90 1.86 1.92 1.75 -
P/RPS 2.35 4.87 0.89 1.55 2.25 4.77 1.11 64.80%
P/EPS 33.10 67.12 9.43 23.99 35.23 75.29 9.16 135.29%
EY 3.02 1.49 10.61 4.17 2.84 1.33 10.92 -57.51%
DY 1.74 0.00 8.33 1.58 1.61 0.00 8.57 -65.42%
P/NAPS 1.30 1.28 1.04 1.46 1.86 1.43 1.33 -1.50%

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