[NATWIDE] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -82.63%
YoY- -84.27%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 24,060 23,681 22,038 21,242 23,647 19,286 19,348 3.69%
PBT 201 420 456 408 1,257 1,155 1,712 -30.00%
Tax 124 -85 -149 -251 -259 -380 -436 -
NP 325 335 307 157 998 775 1,276 -20.36%
-
NP to SH 325 335 307 157 998 775 1,276 -20.36%
-
Tax Rate -61.69% 20.24% 32.68% 61.52% 20.60% 32.90% 25.47% -
Total Cost 23,735 23,346 21,731 21,085 22,649 18,511 18,072 4.64%
-
Net Worth 68,009 68,196 69,225 70,046 6,913,855 71,492 68,615 -0.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 1,504 -
Div Payout % - - - - - - 117.92% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 68,009 68,196 69,225 70,046 6,913,855 71,492 68,615 -0.14%
NOSH 60,185 59,821 60,196 60,384 60,120 60,077 60,188 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.35% 1.41% 1.39% 0.74% 4.22% 4.02% 6.59% -
ROE 0.48% 0.49% 0.44% 0.22% 0.01% 1.08% 1.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 39.98 39.59 36.61 35.18 39.33 32.10 32.15 3.69%
EPS 0.54 0.56 0.51 0.26 1.66 1.29 2.12 -20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.13 1.14 1.15 1.16 115.00 1.19 1.14 -0.14%
Adjusted Per Share Value based on latest NOSH - 60,384
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.52 19.22 17.88 17.24 19.19 15.65 15.70 3.69%
EPS 0.26 0.27 0.25 0.13 0.81 0.63 1.04 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
NAPS 0.5519 0.5534 0.5617 0.5684 56.1016 0.5801 0.5568 -0.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.52 0.75 0.71 0.80 1.03 1.22 -
P/RPS 1.50 1.31 2.05 2.02 2.03 3.21 3.80 -14.33%
P/EPS 111.11 92.86 147.06 273.08 48.19 79.84 57.55 11.57%
EY 0.90 1.08 0.68 0.37 2.07 1.25 1.74 -10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.53 0.46 0.65 0.61 0.01 0.87 1.07 -11.03%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 22/11/10 18/11/09 27/11/08 28/11/07 23/11/06 -
Price 0.57 0.60 0.75 0.77 0.43 0.96 1.25 -
P/RPS 1.43 1.52 2.05 2.19 1.09 2.99 3.89 -15.34%
P/EPS 105.56 107.14 147.06 296.15 25.90 74.42 58.96 10.18%
EY 0.95 0.93 0.68 0.34 3.86 1.34 1.70 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.50 0.53 0.65 0.66 0.00 0.81 1.10 -12.30%

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