[NATWIDE] YoY TTM Result on 30-Sep-2005 [#2]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	85,601	74,080	75,593	70,369	69,919	65,955	63,968	4.97%
YoY %	15.55%	-2.00%	7.42%	0.64%	6.01%	3.11%	-	-
Horiz. %	133.82%	115.81%	118.17%	110.01%	109.30%	103.11%	100.00%	-
PBT	4,289	6,314	7,065	8,681	10,009	9,378	8,476	-10.72%
YoY %	-32.07%	-10.63%	-18.62%	-13.27%	6.73%	10.64%	-	-
Horiz. %	50.60%	74.49%	83.35%	102.42%	118.09%	110.64%	100.00%	-
Tax	-1,906	-1,872	-2,506	-1,799	-2,801	-1,891	-2,904	-6.77%
YoY %	-1.82%	25.30%	-39.30%	35.77%	-48.12%	34.88%	-	-
Horiz. %	65.63%	64.46%	86.29%	61.95%	96.45%	65.12%	100.00%	-
NP	2,383	4,442	4,559	6,882	7,208	7,487	5,572	-13.18%
YoY %	-46.35%	-2.57%	-33.75%	-4.52%	-3.73%	34.37%	-	-
Horiz. %	42.77%	79.72%	81.82%	123.51%	129.36%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,383	4,442	4,559	6,882	7,208	7,487	5,572	-13.18%
YoY %	-46.35%	-2.57%	-33.75%	-4.52%	-3.73%	34.37%	-	-
Horiz. %	42.77%	79.72%	81.82%	123.51%	129.36%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.44%	29.65%	35.47%	20.72%	27.98%	20.16%	34.26%	-
YoY %	49.88%	-16.41%	71.19%	-25.95%	38.79%	-41.16%	-	-
Horiz. %	129.71%	86.54%	103.53%	60.48%	81.67%	58.84%	100.00%	-
Total Cost	83,218	69,638	71,034	63,487	62,711	58,468	58,396	6.07%
YoY %	19.50%	-1.97%	11.89%	1.24%	7.26%	0.12%	-	-
Horiz. %	142.51%	119.25%	121.64%	108.72%	107.39%	100.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,913,855	71,492	68,615	66,029	42,893	52,371	50,699	126.70%
YoY %	9,570.81%	4.19%	3.92%	53.94%	-18.10%	3.30%	-	-
Horiz. %	13,637.06%	141.01%	135.34%	130.24%	84.60%	103.30%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	3,599	5,364	5,092	5,580	2,197	6,449	-
YoY %	-	-32.90%	5.34%	-8.75%	153.98%	-65.93%	-	-
Horiz. %	-	55.81%	83.18%	78.96%	86.53%	34.07%	100.00%	-
Div Payout %	-	81.04%	117.67%	74.00%	77.41%	29.36%	115.74%	-
YoY %	-	-31.13%	59.01%	-4.41%	163.66%	-74.63%	-	-
Horiz. %	-	70.02%	101.67%	63.94%	66.88%	25.37%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	6,913,855	71,492	68,615	66,029	42,893	52,371	50,699	126.70%
YoY %	9,570.81%	4.19%	3.92%	53.94%	-18.10%	3.30%	-	-
Horiz. %	13,637.06%	141.01%	135.34%	130.24%	84.60%	103.30%	100.00%	-
NOSH	60,120	60,077	60,188	59,485	42,893	42,927	42,965	5.75%
YoY %	0.07%	-0.18%	1.18%	38.68%	-0.08%	-0.09%	-	-
Horiz. %	139.93%	139.83%	140.09%	138.45%	99.83%	99.91%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	2.78%	6.00%	6.03%	9.78%	10.31%	11.35%	8.71%	-
YoY %	-53.67%	-0.50%	-38.34%	-5.14%	-9.16%	30.31%	-	-
Horiz. %	31.92%	68.89%	69.23%	112.28%	118.37%	130.31%	100.00%	-
ROE	0.03%	6.21%	6.64%	10.42%	16.80%	14.30%	10.99%	-
YoY %	-99.52%	-6.48%	-36.28%	-37.98%	17.48%	30.12%	-	-
Horiz. %	0.27%	56.51%	60.42%	94.81%	152.87%	130.12%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	142.38	123.31	125.59	118.30	163.01	153.64	148.88	-0.74%
YoY %	15.47%	-1.82%	6.16%	-27.43%	6.10%	3.20%	-	-
Horiz. %	95.63%	82.83%	84.36%	79.46%	109.49%	103.20%	100.00%	-
EPS	3.96	7.39	7.57	11.57	16.80	17.44	12.97	-17.92%
YoY %	-46.41%	-2.38%	-34.57%	-31.13%	-3.67%	34.46%	-	-
Horiz. %	30.53%	56.98%	58.37%	89.21%	129.53%	134.46%	100.00%	-
DPS	0.00	6.00	9.00	8.56	13.00	5.12	15.01	-
YoY %	0.00%	-33.33%	5.14%	-34.15%	153.91%	-65.89%	-	-
Horiz. %	0.00%	39.97%	59.96%	57.03%	86.61%	34.11%	100.00%	-
NAPS	115.00	1.19	1.14	1.11	1.00	1.22	1.18	114.37%
YoY %	9,563.87%	4.39%	2.70%	11.00%	-18.03%	3.39%	-	-
Horiz. %	9,745.76%	100.85%	96.61%	94.07%	84.75%	103.39%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 59,485
RPS	69.46	60.11	61.34	57.10	56.73	53.52	51.91	4.96%
YoY %	15.55%	-2.01%	7.43%	0.65%	6.00%	3.10%	-	-
Horiz. %	133.81%	115.80%	118.17%	110.00%	109.29%	103.10%	100.00%	-
EPS	1.93	3.60	3.70	5.58	5.85	6.08	4.52	-13.21%
YoY %	-46.39%	-2.70%	-33.69%	-4.62%	-3.78%	34.51%	-	-
Horiz. %	42.70%	79.65%	81.86%	123.45%	129.42%	134.51%	100.00%	-
DPS	0.00	2.92	4.35	4.13	4.53	1.78	5.23	-
YoY %	0.00%	-32.87%	5.33%	-8.83%	154.49%	-65.97%	-	-
Horiz. %	0.00%	55.83%	83.17%	78.97%	86.62%	34.03%	100.00%	-
NAPS	56.1016	0.5801	0.5568	0.5358	0.3481	0.425	0.4114	126.70%
YoY %	9,571.02%	4.18%	3.92%	53.92%	-18.09%	3.31%	-	-
Horiz. %	13,636.75%	141.01%	135.34%	130.24%	84.61%	103.31%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.80	1.03	1.22	1.54	1.96	2.03	1.51	-
P/RPS	0.56	0.84	0.97	1.30	1.20	1.32	1.01	-9.35%
YoY %	-33.33%	-13.40%	-25.38%	8.33%	-9.09%	30.69%	-	-
Horiz. %	55.45%	83.17%	96.04%	128.71%	118.81%	130.69%	100.00%	-
P/EPS	20.18	13.93	16.11	13.31	11.66	11.64	11.64	9.59%
YoY %	44.87%	-13.53%	21.04%	14.15%	0.17%	0.00%	-	-
Horiz. %	173.37%	119.67%	138.40%	114.35%	100.17%	100.00%	100.00%	-
EY	4.95	7.18	6.21	7.51	8.57	8.59	8.59	-8.76%
YoY %	-31.06%	15.62%	-17.31%	-12.37%	-0.23%	0.00%	-	-
Horiz. %	57.63%	83.59%	72.29%	87.43%	99.77%	100.00%	100.00%	-
DY	0.00	5.83	7.38	5.56	6.63	2.52	9.94	-
YoY %	0.00%	-21.00%	32.73%	-16.14%	163.10%	-74.65%	-	-
Horiz. %	0.00%	58.65%	74.25%	55.94%	66.70%	25.35%	100.00%	-
P/NAPS	0.01	0.87	1.07	1.39	1.96	1.66	1.28	-55.42%
YoY %	-98.85%	-18.69%	-23.02%	-29.08%	18.07%	29.69%	-	-
Horiz. %	0.78%	67.97%	83.59%	108.59%	153.12%	129.69%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	28/11/07	23/11/06	30/11/05	25/11/04	21/11/03	28/11/02	-
Price	0.43	0.96	1.25	1.44	1.86	2.06	1.79	-
P/RPS	0.30	0.78	1.00	1.22	1.14	1.34	1.20	-20.61%
YoY %	-61.54%	-22.00%	-18.03%	7.02%	-14.93%	11.67%	-	-
Horiz. %	25.00%	65.00%	83.33%	101.67%	95.00%	111.67%	100.00%	-
P/EPS	10.85	12.98	16.50	12.45	11.07	11.81	13.80	-3.92%
YoY %	-16.41%	-21.33%	32.53%	12.47%	-6.27%	-14.42%	-	-
Horiz. %	78.62%	94.06%	119.57%	90.22%	80.22%	85.58%	100.00%	-
EY	9.22	7.70	6.06	8.03	9.03	8.47	7.24	4.10%
YoY %	19.74%	27.06%	-24.53%	-11.07%	6.61%	16.99%	-	-
Horiz. %	127.35%	106.35%	83.70%	110.91%	124.72%	116.99%	100.00%	-
DY	0.00	6.25	7.20	5.95	6.99	2.49	8.39	-
YoY %	0.00%	-13.19%	21.01%	-14.88%	180.72%	-70.32%	-	-
Horiz. %	0.00%	74.49%	85.82%	70.92%	83.31%	29.68%	100.00%	-
P/NAPS	0.00	0.81	1.10	1.30	1.86	1.69	1.52	-
YoY %	0.00%	-26.36%	-15.38%	-30.11%	10.06%	11.18%	-	-
Horiz. %	0.00%	53.29%	72.37%	85.53%	122.37%	111.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos