[NATWIDE] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -4.12%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 74,080 75,593 70,369 69,919 65,955 63,968 60,653 3.38%
PBT 6,314 7,065 8,681 10,009 9,378 8,476 7,912 -3.68%
Tax -1,872 -2,506 -1,799 -2,801 -1,891 -2,904 -2,732 -6.10%
NP 4,442 4,559 6,882 7,208 7,487 5,572 5,180 -2.52%
-
NP to SH 4,442 4,559 6,882 7,208 7,487 5,572 5,180 -2.52%
-
Tax Rate 29.65% 35.47% 20.72% 27.98% 20.16% 34.26% 34.53% -
Total Cost 69,638 71,034 63,487 62,711 58,468 58,396 55,473 3.86%
-
Net Worth 71,492 68,615 66,029 42,893 52,371 50,699 47,807 6.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,599 5,364 5,092 5,580 2,197 6,449 3,046 2.81%
Div Payout % 81.04% 117.67% 74.00% 77.41% 29.36% 115.74% 58.81% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 71,492 68,615 66,029 42,893 52,371 50,699 47,807 6.93%
NOSH 60,077 60,188 59,485 42,893 42,927 42,965 18,387 21.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.00% 6.03% 9.78% 10.31% 11.35% 8.71% 8.54% -
ROE 6.21% 6.64% 10.42% 16.80% 14.30% 10.99% 10.84% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 123.31 125.59 118.30 163.01 153.64 148.88 329.86 -15.11%
EPS 7.39 7.57 11.57 16.80 17.44 12.97 28.17 -19.98%
DPS 6.00 9.00 8.56 13.00 5.12 15.01 16.57 -15.56%
NAPS 1.19 1.14 1.11 1.00 1.22 1.18 2.60 -12.20%
Adjusted Per Share Value based on latest NOSH - 42,893
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.11 61.34 57.10 56.73 53.52 51.91 49.22 3.38%
EPS 3.60 3.70 5.58 5.85 6.08 4.52 4.20 -2.53%
DPS 2.92 4.35 4.13 4.53 1.78 5.23 2.47 2.82%
NAPS 0.5801 0.5568 0.5358 0.3481 0.425 0.4114 0.3879 6.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.03 1.22 1.54 1.96 2.03 1.51 3.56 -
P/RPS 0.84 0.97 1.30 1.20 1.32 1.01 1.08 -4.10%
P/EPS 13.93 16.11 13.31 11.66 11.64 11.64 12.64 1.63%
EY 7.18 6.21 7.51 8.57 8.59 8.59 7.91 -1.60%
DY 5.83 7.38 5.56 6.63 2.52 9.94 4.65 3.83%
P/NAPS 0.87 1.07 1.39 1.96 1.66 1.28 1.37 -7.28%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 23/11/06 30/11/05 25/11/04 21/11/03 28/11/02 23/11/01 -
Price 0.96 1.25 1.44 1.86 2.06 1.79 1.79 -
P/RPS 0.78 1.00 1.22 1.14 1.34 1.20 0.54 6.31%
P/EPS 12.98 16.50 12.45 11.07 11.81 13.80 6.35 12.64%
EY 7.70 6.06 8.03 9.03 8.47 7.24 15.74 -11.22%
DY 6.25 7.20 5.95 6.99 2.49 8.39 9.26 -6.33%
P/NAPS 0.81 1.10 1.30 1.86 1.69 1.52 0.69 2.70%

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