[NATWIDE] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 35.41%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 87,520 88,693 77,580 75,148 73,477 69,442 67,852 4.33%
PBT 2,852 3,260 3,868 7,499 6,399 8,570 11,302 -20.49%
Tax -1,060 -1,198 -1,800 -2,203 -2,392 -2,013 -3,098 -16.36%
NP 1,792 2,062 2,068 5,296 4,007 6,557 8,204 -22.38%
-
NP to SH 1,792 2,062 2,068 5,296 4,007 6,557 8,204 -22.38%
-
Tax Rate 37.17% 36.75% 46.54% 29.38% 37.38% 23.49% 27.41% -
Total Cost 85,728 86,631 75,512 69,852 69,470 62,885 59,648 6.22%
-
Net Worth 67,946 68,592 6,849,168 69,137 67,245 59,247 56,675 3.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 5,110 5,355 5,151 6,440 -
Div Payout % - - - 96.49% 133.66% 78.57% 78.50% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 67,946 68,592 6,849,168 69,137 67,245 59,247 56,675 3.06%
NOSH 60,129 60,169 60,080 60,119 59,509 51,519 42,936 5.77%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.05% 2.32% 2.67% 7.05% 5.45% 9.44% 12.09% -
ROE 2.64% 3.01% 0.03% 7.66% 5.96% 11.07% 14.48% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 145.55 147.41 129.13 125.00 123.47 134.79 158.03 -1.36%
EPS 2.98 3.43 3.44 8.81 6.73 12.36 15.93 -24.36%
DPS 0.00 0.00 0.00 8.50 9.00 10.00 15.00 -
NAPS 1.13 1.14 114.00 1.15 1.13 1.15 1.32 -2.55%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 71.02 71.97 62.95 60.98 59.62 56.35 55.06 4.33%
EPS 1.45 1.67 1.68 4.30 3.25 5.32 6.66 -22.42%
DPS 0.00 0.00 0.00 4.15 4.35 4.18 5.23 -
NAPS 0.5513 0.5566 55.5767 0.561 0.5457 0.4808 0.4599 3.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.76 0.35 0.95 1.13 1.30 1.25 2.05 -
P/RPS 0.52 0.24 0.74 0.90 1.05 0.93 1.30 -14.15%
P/EPS 25.50 10.21 27.60 12.83 19.31 9.82 10.73 15.51%
EY 3.92 9.79 3.62 7.80 5.18 10.18 9.32 -13.43%
DY 0.00 0.00 0.00 7.52 6.92 8.00 7.32 -
P/NAPS 0.67 0.31 0.01 0.98 1.15 1.09 1.55 -13.04%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 15/06/10 28/05/09 27/05/08 29/05/07 29/05/06 02/06/05 24/05/04 -
Price 0.65 0.50 0.95 1.04 1.42 1.20 1.75 -
P/RPS 0.45 0.34 0.74 0.83 1.15 0.89 1.11 -13.96%
P/EPS 21.81 14.59 27.60 11.81 21.09 9.43 9.16 15.54%
EY 4.58 6.85 3.62 8.47 4.74 10.61 10.92 -13.47%
DY 0.00 0.00 0.00 8.17 6.34 8.33 8.57 -
P/NAPS 0.58 0.44 0.01 0.90 1.26 1.04 1.33 -12.91%

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