[NATWIDE] QoQ 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- 6.84%
YoY- -20.93%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter 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 16,682 17,197 18,247 17,315 18,214 16,143 8.21%
PBT 1,777 3,572 1,712 1,719 1,567 5,120 1,603 7.11%
Tax -458 -416 -578 -548 -471 -1,268 -514 -7.40%
NP 1,319 3,156 1,134 1,171 1,096 3,852 1,089 13.63%
-
NP to SH 1,319 3,156 1,134 1,171 1,096 3,852 1,089 13.63%
-
Tax Rate 25.77% 11.65% 33.76% 31.88% 30.06% 24.77% 32.06% -
Total Cost 16,852 13,526 16,063 17,076 16,219 14,362 15,054 7.81%
-
Net Worth 68,920 51,505 55,840 54,904 57,593 42,931 53,163 18.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 3,605 - 1,286 - 4,293 - -
Div Payout % - 114.24% - 109.89% - 111.45% - -
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 51,505 55,840 54,904 57,593 42,931 53,163 18.91%
NOSH 59,414 51,505 42,954 42,893 42,980 42,931 42,874 24.32%
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% 18.92% 6.59% 6.42% 6.33% 21.15% 6.75% -
ROE 1.91% 6.13% 2.03% 2.13% 1.90% 8.97% 2.05% -
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 32.39 40.04 42.54 40.29 42.43 37.65 -12.95%
EPS 2.22 5.95 2.64 2.73 2.55 7.48 2.54 -8.59%
DPS 0.00 7.00 0.00 3.00 0.00 10.00 0.00 -
NAPS 1.16 1.00 1.30 1.28 1.34 1.00 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 13.54 13.95 14.81 14.05 14.78 13.10 8.18%
EPS 1.07 2.56 0.92 0.95 0.89 3.13 0.88 13.93%
DPS 0.00 2.93 0.00 1.04 0.00 3.48 0.00 -
NAPS 0.5592 0.4179 0.4531 0.4455 0.4673 0.3484 0.4314 18.90%
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 3.86 4.70 4.61 4.84 4.83 5.58 -19.25%
P/EPS 55.86 20.40 71.21 71.79 76.47 22.85 82.68 -23.02%
EY 1.79 4.90 1.40 1.39 1.31 4.38 1.21 29.86%
DY 0.00 5.60 0.00 1.53 0.00 4.88 0.00 -
P/NAPS 1.07 1.25 1.45 1.53 1.46 2.05 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 3.70 4.75 4.37 4.77 4.12 5.58 -8.68%
P/EPS 67.12 19.58 71.97 68.13 75.29 19.50 82.68 -12.98%
EY 1.49 5.11 1.39 1.47 1.33 5.13 1.21 14.90%
DY 0.00 5.83 0.00 1.61 0.00 5.71 0.00 -
P/NAPS 1.28 1.20 1.46 1.45 1.43 1.75 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