[NATWIDE] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -7.68%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 72,286 70,346 66,186 66,048 62,448 58,844 55,784 -0.27%
PBT 6,693 6,664 8,248 8,062 8,354 10,146 10,736 0.50%
Tax -1,868 -2,129 -2,425 -1,978 -2,338 -2,841 -3,006 0.50%
NP 4,825 4,534 5,822 6,084 6,016 7,305 7,729 0.50%
-
NP to SH 4,825 4,534 5,822 6,084 6,016 7,305 7,729 0.50%
-
Tax Rate 27.91% 31.95% 29.40% 24.53% 27.99% 28.00% 28.00% -
Total Cost 67,461 65,812 60,364 59,964 56,432 51,538 48,054 -0.35%
-
Net Worth 67,261 55,824 53,245 50,223 30,787 46,854 38,134 -0.60%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,984 1,717 - - - - - -100.00%
Div Payout % 41.12% 37.88% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 67,261 55,824 53,245 50,223 30,787 46,854 38,134 -0.60%
NOSH 59,523 42,941 42,940 42,925 26,541 18,893 19,067 -1.20%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.68% 6.45% 8.80% 9.21% 9.63% 12.41% 13.86% -
ROE 7.17% 8.12% 10.94% 12.11% 19.54% 15.59% 20.27% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 121.44 163.82 154.14 153.87 235.29 311.46 292.57 0.93%
EPS 8.11 10.56 13.56 14.17 22.67 38.67 40.00 1.71%
DPS 3.33 4.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.13 1.30 1.24 1.17 1.16 2.48 2.00 0.60%
Adjusted Per Share Value based on latest NOSH - 42,983
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 58.66 57.08 53.71 53.59 50.67 47.75 45.27 -0.27%
EPS 3.92 3.68 4.72 4.94 4.88 5.93 6.27 0.50%
DPS 1.61 1.39 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5458 0.453 0.4321 0.4075 0.2498 0.3802 0.3094 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.52 1.88 2.10 1.68 1.95 2.17 0.00 -
P/RPS 1.25 1.15 1.36 1.09 0.83 0.70 0.00 -100.00%
P/EPS 18.75 17.80 15.49 11.85 8.60 5.61 0.00 -100.00%
EY 5.33 5.62 6.46 8.44 11.62 17.82 0.00 -100.00%
DY 2.19 2.13 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.35 1.45 1.69 1.44 1.68 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 24/02/05 17/02/04 28/02/03 21/02/02 16/02/01 17/02/00 -
Price 1.40 1.90 2.10 1.50 1.81 4.20 2.33 -
P/RPS 1.15 1.16 1.36 0.97 0.77 1.35 0.80 -0.38%
P/EPS 17.27 17.99 15.49 10.58 7.99 10.86 5.75 -1.16%
EY 5.79 5.56 6.46 9.45 12.52 9.21 17.40 1.17%
DY 2.38 2.11 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.24 1.46 1.69 1.28 1.56 1.69 1.17 -0.06%

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