[NATWIDE] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 5.1%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Revenue 73,266 67,598 64,515 67,242 56,803 56,370 56,370 5.37%
PBT 1,563 1,807 2,062 3,566 3,132 5,128 5,128 -21.12%
Tax -434 -574 -757 -927 -639 -1,217 -1,217 -18.61%
NP 1,129 1,233 1,305 2,639 2,493 3,911 3,911 -21.98%
-
NP to SH 1,129 1,233 1,305 2,639 2,493 3,911 3,911 -21.98%
-
Tax Rate 27.77% 31.77% 36.71% 26.00% 20.40% 23.73% 23.73% -
Total Cost 72,137 66,365 63,210 64,603 54,310 52,459 52,459 6.57%
-
Net Worth 67,319 67,363 67,956 6,913,098 68,482 67,991 0 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Div - - - - - 1,504 1,504 -
Div Payout % - - - - - 38.46% 38.46% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Net Worth 67,319 67,363 67,956 6,913,098 68,482 67,991 0 -
NOSH 60,106 60,146 60,138 60,113 60,072 60,169 60,169 -0.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
NP Margin 1.54% 1.82% 2.02% 3.92% 4.39% 6.94% 6.94% -
ROE 1.68% 1.83% 1.92% 0.04% 3.64% 5.75% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
RPS 121.89 112.39 107.28 111.86 94.56 93.69 93.69 5.39%
EPS 1.88 2.05 2.17 4.39 4.15 6.50 6.50 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 1.12 1.12 1.13 115.00 1.14 1.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,476
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
RPS 59.45 54.85 52.35 54.56 46.09 45.74 45.74 5.37%
EPS 0.92 1.00 1.06 2.14 2.02 3.17 3.17 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.22 1.22 -
NAPS 0.5463 0.5466 0.5514 56.0954 0.5557 0.5517 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 29/12/06 -
Price 0.60 0.67 0.76 0.53 0.94 1.19 1.19 -
P/RPS 0.49 0.60 0.71 0.47 0.99 1.27 1.27 -17.32%
P/EPS 31.94 32.68 35.02 12.07 22.65 18.31 18.31 11.75%
EY 3.13 3.06 2.86 8.28 4.41 5.46 5.46 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 2.10 2.10 -
P/NAPS 0.54 0.60 0.67 0.00 0.82 1.05 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 30/12/06 CAGR
Date 14/02/12 25/02/11 25/02/10 26/02/09 28/02/08 28/02/07 - -
Price 0.64 0.67 0.75 0.47 0.84 1.16 0.00 -
P/RPS 0.53 0.60 0.70 0.42 0.89 1.24 0.00 -
P/EPS 34.07 32.68 34.56 10.71 20.24 17.85 0.00 -
EY 2.93 3.06 2.89 9.34 4.94 5.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 0.57 0.60 0.66 0.00 0.74 1.03 0.00 -

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