[NATWIDE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 3.0%
YoY- -29.13%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 73,266 47,032 23,352 92,390 67,598 44,671 22,633 118.36%
PBT 1,563 1,266 848 2,164 1,807 1,460 1,003 34.30%
Tax -434 -395 -311 -894 -574 -315 -166 89.44%
NP 1,129 871 537 1,270 1,233 1,145 837 22.01%
-
NP to SH 1,129 871 537 1,270 1,233 1,145 837 22.01%
-
Tax Rate 27.77% 31.20% 36.67% 41.31% 31.77% 21.58% 16.55% -
Total Cost 72,137 46,161 22,815 91,120 66,365 43,526 21,796 121.60%
-
Net Worth 67,319 68,478 68,180 68,008 67,363 69,302 69,248 -1.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 67,319 68,478 68,180 68,008 67,363 69,302 69,248 -1.86%
NOSH 60,106 60,068 60,337 60,184 60,146 60,263 60,215 -0.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.54% 1.85% 2.30% 1.37% 1.82% 2.56% 3.70% -
ROE 1.68% 1.27% 0.79% 1.87% 1.83% 1.65% 1.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 121.89 78.30 38.70 153.51 112.39 74.13 37.59 118.60%
EPS 1.88 1.45 0.89 2.11 2.05 1.90 1.39 22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.13 1.13 1.12 1.15 1.15 -1.74%
Adjusted Per Share Value based on latest NOSH - 60,833
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.45 38.16 18.95 74.97 54.85 36.25 18.37 118.32%
EPS 0.92 0.71 0.44 1.03 1.00 0.93 0.68 22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.5557 0.5532 0.5518 0.5466 0.5623 0.5619 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.52 0.67 0.85 0.67 0.75 0.67 -
P/RPS 0.49 0.66 1.73 0.55 0.60 1.01 1.78 -57.58%
P/EPS 31.94 35.86 75.28 40.28 32.68 39.47 48.20 -23.93%
EY 3.13 2.79 1.33 2.48 3.06 2.53 2.07 31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.59 0.75 0.60 0.65 0.58 -4.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 14/02/12 25/11/11 19/08/11 27/05/11 25/02/11 22/11/10 26/08/10 -
Price 0.64 0.60 0.62 0.65 0.67 0.75 0.67 -
P/RPS 0.53 0.77 1.60 0.42 0.60 1.01 1.78 -55.31%
P/EPS 34.07 41.38 69.66 30.80 32.68 39.47 48.20 -20.59%
EY 2.93 2.42 1.44 3.25 3.06 2.53 2.07 25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.55 0.58 0.60 0.65 0.58 -1.14%

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