[NATWIDE] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -71.55%
YoY- -40.21%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 16,682 17,197 18,247 17,315 18,214 16,143 16,544 0.55%
PBT 3,572 1,712 1,719 1,567 5,120 1,603 2,036 45.41%
Tax -416 -578 -548 -471 -1,268 -514 -555 -17.47%
NP 3,156 1,134 1,171 1,096 3,852 1,089 1,481 65.52%
-
NP to SH 3,156 1,134 1,171 1,096 3,852 1,089 1,481 65.52%
-
Tax Rate 11.65% 33.76% 31.88% 30.06% 24.77% 32.06% 27.26% -
Total Cost 13,526 16,063 17,076 16,219 14,362 15,054 15,063 -6.91%
-
Net Worth 51,505 55,840 54,904 57,593 42,931 53,163 52,371 -1.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,605 - 1,286 - 4,293 - 2,146 41.26%
Div Payout % 114.24% - 109.89% - 111.45% - 144.93% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,505 55,840 54,904 57,593 42,931 53,163 52,371 -1.10%
NOSH 51,505 42,954 42,893 42,980 42,931 42,874 42,927 12.90%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.92% 6.59% 6.42% 6.33% 21.15% 6.75% 8.95% -
ROE 6.13% 2.03% 2.13% 1.90% 8.97% 2.05% 2.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 32.39 40.04 42.54 40.29 42.43 37.65 38.54 -10.93%
EPS 5.95 2.64 2.73 2.55 7.48 2.54 3.45 43.76%
DPS 7.00 0.00 3.00 0.00 10.00 0.00 5.00 25.12%
NAPS 1.00 1.30 1.28 1.34 1.00 1.24 1.22 -12.40%
Adjusted Per Share Value based on latest NOSH - 42,980
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.54 13.95 14.81 14.05 14.78 13.10 13.42 0.59%
EPS 2.56 0.92 0.95 0.89 3.13 0.88 1.20 65.64%
DPS 2.93 0.00 1.04 0.00 3.48 0.00 1.74 41.49%
NAPS 0.4179 0.4531 0.4455 0.4673 0.3484 0.4314 0.425 -1.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.88 1.96 1.95 2.05 2.10 2.03 -
P/RPS 3.86 4.70 4.61 4.84 4.83 5.58 5.27 -18.72%
P/EPS 20.40 71.21 71.79 76.47 22.85 82.68 58.84 -50.61%
EY 4.90 1.40 1.39 1.31 4.38 1.21 1.70 102.40%
DY 5.60 0.00 1.53 0.00 4.88 0.00 2.46 72.96%
P/NAPS 1.25 1.45 1.53 1.46 2.05 1.69 1.66 -17.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 02/06/05 24/02/05 25/11/04 20/08/04 24/05/04 17/02/04 21/11/03 -
Price 1.20 1.90 1.86 1.92 1.75 2.10 2.06 -
P/RPS 3.70 4.75 4.37 4.77 4.12 5.58 5.35 -21.77%
P/EPS 19.58 71.97 68.13 75.29 19.50 82.68 59.71 -52.41%
EY 5.11 1.39 1.47 1.33 5.13 1.21 1.67 110.62%
DY 5.83 0.00 1.61 0.00 5.71 0.00 2.43 79.11%
P/NAPS 1.20 1.46 1.45 1.43 1.75 1.69 1.69 -20.39%

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