[NATWIDE] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.5%
YoY- -4.52%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 74,564 73,451 70,897 70,369 70,297 69,441 70,973 3.35%
PBT 6,973 6,395 8,593 8,681 8,780 8,570 10,118 -22.03%
Tax -2,417 -2,293 -1,817 -1,799 -2,000 -2,013 -2,865 -10.74%
NP 4,556 4,102 6,776 6,882 6,780 6,557 7,253 -26.71%
-
NP to SH 4,556 4,102 6,776 6,882 6,780 6,557 7,253 -26.71%
-
Tax Rate 34.66% 35.86% 21.15% 20.72% 22.78% 23.49% 28.32% -
Total Cost 70,008 69,349 64,121 63,487 63,517 62,884 63,720 6.49%
-
Net Worth 69,717 59,384 67,146 66,029 68,920 51,505 42,954 38.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,347 5,347 5,092 5,092 4,892 4,892 5,580 -2.81%
Div Payout % 117.36% 130.35% 75.16% 74.00% 72.16% 74.61% 76.93% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,717 59,384 67,146 66,029 68,920 51,505 42,954 38.23%
NOSH 60,101 59,384 59,421 59,485 59,414 51,505 42,954 25.17%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.11% 5.58% 9.56% 9.78% 9.64% 9.44% 10.22% -
ROE 6.53% 6.91% 10.09% 10.42% 9.84% 12.73% 16.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.06 123.69 119.31 118.30 118.32 134.82 165.23 -17.43%
EPS 7.58 6.91 11.40 11.57 11.41 12.73 16.89 -41.46%
DPS 9.00 9.00 8.57 8.56 8.23 9.50 13.00 -21.79%
NAPS 1.16 1.00 1.13 1.11 1.16 1.00 1.00 10.43%
Adjusted Per Share Value based on latest NOSH - 59,485
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.50 59.60 57.53 57.10 57.04 56.35 57.59 3.35%
EPS 3.70 3.33 5.50 5.58 5.50 5.32 5.89 -26.71%
DPS 4.34 4.34 4.13 4.13 3.97 3.97 4.53 -2.82%
NAPS 0.5657 0.4819 0.5449 0.5358 0.5592 0.4179 0.3485 38.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.30 1.30 1.52 1.54 1.24 1.25 1.88 -
P/RPS 1.05 1.05 1.27 1.30 1.05 0.93 1.14 -5.34%
P/EPS 17.15 18.82 13.33 13.31 10.87 9.82 11.13 33.51%
EY 5.83 5.31 7.50 7.51 9.20 10.18 8.98 -25.08%
DY 6.92 6.92 5.64 5.56 6.64 7.60 6.91 0.09%
P/NAPS 1.12 1.30 1.35 1.39 1.07 1.25 1.88 -29.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 29/05/06 22/02/06 30/11/05 22/08/05 02/06/05 24/02/05 -
Price 1.29 1.42 1.40 1.44 1.49 1.20 1.90 -
P/RPS 1.04 1.15 1.17 1.22 1.26 0.89 1.15 -6.50%
P/EPS 17.02 20.56 12.28 12.45 13.06 9.43 11.25 31.88%
EY 5.88 4.86 8.15 8.03 7.66 10.61 8.89 -24.14%
DY 6.98 6.34 6.12 5.95 5.53 7.92 6.84 1.36%
P/NAPS 1.11 1.42 1.24 1.30 1.28 1.20 1.90 -30.18%

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