[NATWIDE] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -29.53%
YoY- -32.73%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,549 85,989 85,642 88,047 88,716 88,018 85,601 1.51%
PBT 2,861 1,756 1,749 2,598 3,259 4,300 4,289 -23.67%
Tax -1,062 -1,027 -1,137 -1,145 -1,197 -2,088 -1,906 -32.31%
NP 1,799 729 612 1,453 2,062 2,212 2,383 -17.10%
-
NP to SH 1,799 729 612 1,453 2,062 2,212 2,383 -17.10%
-
Tax Rate 37.12% 58.49% 65.01% 44.07% 36.73% 48.56% 44.44% -
Total Cost 85,750 85,260 85,030 86,594 86,654 85,806 83,218 2.02%
-
Net Worth 60,217 67,248 70,046 6,990,933 6,826,428 6,954,762 6,913,855 -95.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 60,217 67,248 70,046 6,990,933 6,826,428 6,954,762 6,913,855 -95.77%
NOSH 60,217 59,512 60,384 60,266 59,880 60,476 60,120 0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.05% 0.85% 0.71% 1.65% 2.32% 2.51% 2.78% -
ROE 2.99% 1.08% 0.87% 0.02% 0.03% 0.03% 0.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 145.39 144.49 141.83 146.10 148.15 145.54 142.38 1.40%
EPS 2.99 1.22 1.01 2.41 3.44 3.66 3.96 -17.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 1.16 116.00 114.00 115.00 115.00 -95.78%
Adjusted Per Share Value based on latest NOSH - 60,266
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 71.04 69.77 69.49 71.44 71.99 71.42 69.46 1.51%
EPS 1.46 0.59 0.50 1.18 1.67 1.79 1.93 -16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4886 0.5457 0.5684 56.727 55.3921 56.4335 56.1016 -95.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.76 0.76 0.71 0.52 0.35 0.53 0.80 -
P/RPS 0.52 0.53 0.50 0.36 0.24 0.36 0.56 -4.82%
P/EPS 25.44 62.04 70.05 21.57 10.16 14.49 20.18 16.71%
EY 3.93 1.61 1.43 4.64 9.84 6.90 4.95 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.61 0.00 0.00 0.00 0.01 1698.96%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 15/06/10 25/02/10 18/11/09 20/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.65 0.75 0.77 0.66 0.50 0.47 0.43 -
P/RPS 0.45 0.52 0.54 0.45 0.34 0.32 0.30 31.06%
P/EPS 21.76 61.23 75.97 27.38 14.52 12.85 10.85 59.10%
EY 4.60 1.63 1.32 3.65 6.89 7.78 9.22 -37.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.66 0.01 0.00 0.00 0.00 -

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