[NATWIDE] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -19.95%
YoY- -5.12%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 99,334 97,742 99,036 96,178 92,390 87,520 88,693 1.90%
PBT 945 -603 -2,641 2,118 2,164 2,852 3,260 -18.64%
Tax -1,109 -289 -281 -913 -894 -1,060 -1,198 -1.27%
NP -164 -892 -2,922 1,205 1,270 1,792 2,062 -
-
NP to SH -164 -892 -2,922 1,205 1,270 1,792 2,062 -
-
Tax Rate 117.35% - - 43.11% 41.31% 37.17% 36.75% -
Total Cost 99,498 98,634 101,958 94,973 91,120 85,728 86,631 2.33%
-
Net Worth 61,403 62,008 63,477 67,466 68,008 67,946 68,592 -1.82%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 61,403 62,008 63,477 67,466 68,008 67,946 68,592 -1.82%
NOSH 59,615 60,202 60,454 60,238 60,184 60,129 60,169 -0.15%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.17% -0.91% -2.95% 1.25% 1.37% 2.05% 2.32% -
ROE -0.27% -1.44% -4.60% 1.79% 1.87% 2.64% 3.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 166.62 162.35 163.82 159.66 153.51 145.55 147.41 2.06%
EPS -0.27 -1.48 -4.86 2.00 2.11 2.98 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.05 1.12 1.13 1.13 1.14 -1.67%
Adjusted Per Share Value based on latest NOSH - 59,130
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.60 79.31 80.36 78.04 74.97 71.02 71.97 1.90%
EPS -0.13 -0.72 -2.37 0.98 1.03 1.45 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4983 0.5032 0.5151 0.5474 0.5518 0.5513 0.5566 -1.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.73 0.56 0.50 0.63 0.85 0.76 0.35 -
P/RPS 0.44 0.34 0.31 0.39 0.55 0.52 0.24 10.62%
P/EPS -265.36 -37.80 -10.34 31.49 40.28 25.50 10.21 -
EY -0.38 -2.65 -9.67 3.18 2.48 3.92 9.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.48 0.56 0.75 0.67 0.31 14.80%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 31/05/13 22/05/12 27/05/11 15/06/10 28/05/09 -
Price 0.85 0.65 0.53 0.57 0.65 0.65 0.50 -
P/RPS 0.51 0.40 0.32 0.36 0.42 0.45 0.34 6.98%
P/EPS -308.98 -43.87 -10.97 28.49 30.80 21.81 14.59 -
EY -0.32 -2.28 -9.12 3.51 3.25 4.58 6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.50 0.51 0.58 0.58 0.44 11.15%

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