[NATWIDE] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -28.21%
YoY- -5.52%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 96,684 100,897 97,688 90,130 86,020 89,656 75,737 4.14%
PBT -2,190 2,036 2,084 2,409 2,749 4,754 4,176 -
Tax -100 -576 -578 -765 -1,009 -1,236 -852 -30.00%
NP -2,290 1,460 1,505 1,644 1,740 3,518 3,324 -
-
NP to SH -2,290 1,460 1,505 1,644 1,740 3,518 3,324 -
-
Tax Rate - 28.29% 27.74% 31.76% 36.70% 26.00% 20.40% -
Total Cost 98,974 99,437 96,182 88,486 84,280 86,137 72,413 5.34%
-
Net Worth 61,271 67,384 67,319 67,363 67,956 6,913,097 68,482 -1.83%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 61,271 67,384 67,319 67,363 67,956 6,913,097 68,482 -1.83%
NOSH 60,069 60,164 60,106 60,146 60,138 60,113 60,072 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.37% 1.45% 1.54% 1.82% 2.02% 3.92% 4.39% -
ROE -3.74% 2.17% 2.24% 2.44% 2.56% 0.05% 4.85% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 160.95 167.70 162.53 149.85 143.04 149.14 126.08 4.14%
EPS -3.81 2.43 2.51 2.73 2.89 5.85 5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.12 1.12 1.12 1.13 115.00 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 59,333
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 78.45 81.87 79.27 73.14 69.80 72.75 61.46 4.14%
EPS -1.86 1.18 1.22 1.33 1.41 2.86 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4972 0.5468 0.5463 0.5466 0.5514 56.0954 0.5557 -1.83%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.515 0.50 0.60 0.67 0.76 0.53 0.94 -
P/RPS 0.32 0.30 0.37 0.45 0.53 0.36 0.75 -13.22%
P/EPS -13.51 20.60 23.96 24.51 26.27 9.05 16.99 -
EY -7.40 4.85 4.17 4.08 3.81 11.04 5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.54 0.60 0.67 0.00 0.82 -7.90%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 14/02/12 25/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.52 0.51 0.64 0.67 0.75 0.47 0.84 -
P/RPS 0.32 0.30 0.39 0.45 0.52 0.32 0.67 -11.57%
P/EPS -13.64 21.02 25.55 24.51 25.92 8.03 15.18 -
EY -7.33 4.76 3.91 4.08 3.86 12.45 6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.57 0.60 0.66 0.00 0.74 -6.01%

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