[NATWIDE] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 55.41%
YoY- 92.13%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,693 26,234 22,926 22,003 21,656 19,239 17,738 7.04%
PBT 474 296 347 267 260 249 1,060 -12.54%
Tax -279 -39 -258 -23 -133 49 -199 5.78%
NP 195 257 89 244 127 298 861 -21.90%
-
NP to SH 195 257 89 244 127 298 861 -21.90%
-
Tax Rate 58.86% 13.18% 74.35% 8.61% 51.15% -19.68% 18.77% -
Total Cost 26,498 25,977 22,837 21,759 21,529 18,941 16,877 7.80%
-
Net Worth 68,250 67,199 66,453 67,248 6,954,762 67,943 68,037 0.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 68,250 67,199 66,453 67,248 6,954,762 67,943 68,037 0.05%
NOSH 60,937 59,999 59,333 59,512 60,476 59,600 60,209 0.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.73% 0.98% 0.39% 1.11% 0.59% 1.55% 4.85% -
ROE 0.29% 0.38% 0.13% 0.36% 0.00% 0.44% 1.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.80 43.72 38.64 36.97 35.81 32.28 29.46 6.82%
EPS 0.32 0.43 0.15 0.41 0.21 0.50 1.43 -22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.12 1.13 115.00 1.14 1.13 -0.14%
Adjusted Per Share Value based on latest NOSH - 59,512
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.66 21.29 18.60 17.85 17.57 15.61 14.39 7.04%
EPS 0.16 0.21 0.07 0.20 0.10 0.24 0.70 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5538 0.5453 0.5392 0.5457 56.4335 0.5513 0.5521 0.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.50 0.60 0.67 0.76 0.53 0.94 1.19 -
P/RPS 1.14 1.37 1.73 2.06 1.48 2.91 4.04 -18.99%
P/EPS 156.25 140.08 446.67 185.37 252.38 188.00 83.22 11.05%
EY 0.64 0.71 0.22 0.54 0.40 0.53 1.20 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.60 0.67 0.00 0.82 1.05 -13.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 14/02/12 25/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.51 0.64 0.67 0.75 0.47 0.84 1.16 -
P/RPS 1.16 1.46 1.73 2.03 1.31 2.60 3.94 -18.42%
P/EPS 159.38 149.42 446.67 182.93 223.81 168.00 81.12 11.90%
EY 0.63 0.67 0.22 0.55 0.45 0.60 1.23 -10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.60 0.66 0.00 0.74 1.03 -12.56%

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