[NATWIDE] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 0.62%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 70,369 70,297 69,441 70,973 69,919 68,216 67,854 2.45%
PBT 8,681 8,780 8,570 10,118 10,009 10,326 11,305 -16.13%
Tax -1,799 -2,000 -2,013 -2,865 -2,801 -2,808 -3,050 -29.64%
NP 6,882 6,780 6,557 7,253 7,208 7,518 8,255 -11.41%
-
NP to SH 6,882 6,780 6,557 7,253 7,208 7,518 8,255 -11.41%
-
Tax Rate 20.72% 22.78% 23.49% 28.32% 27.98% 27.19% 26.98% -
Total Cost 63,487 63,517 62,884 63,720 62,711 60,698 59,599 4.29%
-
Net Worth 66,029 68,920 51,505 42,954 42,893 42,980 42,931 33.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,092 4,892 4,892 5,580 5,580 6,439 6,439 -14.47%
Div Payout % 74.00% 72.16% 74.61% 76.93% 77.41% 85.66% 78.01% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 66,029 68,920 51,505 42,954 42,893 42,980 42,931 33.20%
NOSH 59,485 59,414 51,505 42,954 42,893 42,980 42,931 24.26%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.78% 9.64% 9.44% 10.22% 10.31% 11.02% 12.17% -
ROE 10.42% 9.84% 12.73% 16.89% 16.80% 17.49% 19.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 118.30 118.32 134.82 165.23 163.01 158.71 158.05 -17.54%
EPS 11.57 11.41 12.73 16.89 16.80 17.49 19.23 -28.70%
DPS 8.56 8.23 9.50 13.00 13.00 15.00 15.00 -31.17%
NAPS 1.11 1.16 1.00 1.00 1.00 1.00 1.00 7.19%
Adjusted Per Share Value based on latest NOSH - 42,954
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.10 57.04 56.35 57.59 56.73 55.35 55.06 2.45%
EPS 5.58 5.50 5.32 5.89 5.85 6.10 6.70 -11.47%
DPS 4.13 3.97 3.97 4.53 4.53 5.23 5.23 -14.55%
NAPS 0.5358 0.5592 0.4179 0.3485 0.3481 0.3488 0.3484 33.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.54 1.24 1.25 1.88 1.96 1.95 2.05 -
P/RPS 1.30 1.05 0.93 1.14 1.20 1.23 1.30 0.00%
P/EPS 13.31 10.87 9.82 11.13 11.66 11.15 10.66 15.93%
EY 7.51 9.20 10.18 8.98 8.57 8.97 9.38 -13.76%
DY 5.56 6.64 7.60 6.91 6.63 7.69 7.32 -16.73%
P/NAPS 1.39 1.07 1.25 1.88 1.96 1.95 2.05 -22.80%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 22/08/05 02/06/05 24/02/05 25/11/04 20/08/04 24/05/04 -
Price 1.44 1.49 1.20 1.90 1.86 1.92 1.75 -
P/RPS 1.22 1.26 0.89 1.15 1.14 1.21 1.11 6.49%
P/EPS 12.45 13.06 9.43 11.25 11.07 10.98 9.10 23.21%
EY 8.03 7.66 10.61 8.89 9.03 9.11 10.99 -18.86%
DY 5.95 5.53 7.92 6.84 6.99 7.81 8.57 -21.57%
P/NAPS 1.30 1.28 1.20 1.90 1.86 1.92 1.75 -17.96%

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