[NATWIDE] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 3.4%
YoY- -9.82%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 73,451 70,897 70,369 70,297 69,441 70,973 69,919 3.34%
PBT 6,395 8,593 8,681 8,780 8,570 10,118 10,009 -25.83%
Tax -2,293 -1,817 -1,799 -2,000 -2,013 -2,865 -2,801 -12.50%
NP 4,102 6,776 6,882 6,780 6,557 7,253 7,208 -31.35%
-
NP to SH 4,102 6,776 6,882 6,780 6,557 7,253 7,208 -31.35%
-
Tax Rate 35.86% 21.15% 20.72% 22.78% 23.49% 28.32% 27.98% -
Total Cost 69,349 64,121 63,487 63,517 62,884 63,720 62,711 6.94%
-
Net Worth 59,384 67,146 66,029 68,920 51,505 42,954 42,893 24.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,347 5,092 5,092 4,892 4,892 5,580 5,580 -2.80%
Div Payout % 130.35% 75.16% 74.00% 72.16% 74.61% 76.93% 77.41% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 59,384 67,146 66,029 68,920 51,505 42,954 42,893 24.24%
NOSH 59,384 59,421 59,485 59,414 51,505 42,954 42,893 24.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.58% 9.56% 9.78% 9.64% 9.44% 10.22% 10.31% -
ROE 6.91% 10.09% 10.42% 9.84% 12.73% 16.89% 16.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 123.69 119.31 118.30 118.32 134.82 165.23 163.01 -16.82%
EPS 6.91 11.40 11.57 11.41 12.73 16.89 16.80 -44.72%
DPS 9.00 8.57 8.56 8.23 9.50 13.00 13.00 -21.75%
NAPS 1.00 1.13 1.11 1.16 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 59,414
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.60 57.53 57.10 57.04 56.35 57.59 56.73 3.34%
EPS 3.33 5.50 5.58 5.50 5.32 5.89 5.85 -31.33%
DPS 4.34 4.13 4.13 3.97 3.97 4.53 4.53 -2.81%
NAPS 0.4819 0.5449 0.5358 0.5592 0.4179 0.3485 0.3481 24.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.30 1.52 1.54 1.24 1.25 1.88 1.96 -
P/RPS 1.05 1.27 1.30 1.05 0.93 1.14 1.20 -8.52%
P/EPS 18.82 13.33 13.31 10.87 9.82 11.13 11.66 37.63%
EY 5.31 7.50 7.51 9.20 10.18 8.98 8.57 -27.34%
DY 6.92 5.64 5.56 6.64 7.60 6.91 6.63 2.89%
P/NAPS 1.30 1.35 1.39 1.07 1.25 1.88 1.96 -23.96%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 22/02/06 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 -
Price 1.42 1.40 1.44 1.49 1.20 1.90 1.86 -
P/RPS 1.15 1.17 1.22 1.26 0.89 1.15 1.14 0.58%
P/EPS 20.56 12.28 12.45 13.06 9.43 11.25 11.07 51.15%
EY 4.86 8.15 8.03 7.66 10.61 8.89 9.03 -33.85%
DY 6.34 6.12 5.95 5.53 7.92 6.84 6.99 -6.30%
P/NAPS 1.42 1.24 1.30 1.28 1.20 1.90 1.86 -16.48%

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