[NATWIDE] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -2.4%
YoY- 34.1%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,606 70,897 70,973 65,663 64,724 61,671 57,697 4.60%
PBT 6,501 8,593 10,118 9,350 8,174 7,723 11,815 -9.47%
Tax -2,109 -1,817 -2,865 -2,043 -2,725 -2,679 -2,929 -5.32%
NP 4,392 6,776 7,253 7,307 5,449 5,044 8,886 -11.08%
-
NP to SH 4,392 6,776 7,253 7,307 5,449 5,044 8,886 -11.08%
-
Tax Rate 32.44% 21.15% 28.32% 21.85% 33.34% 34.69% 24.79% -
Total Cost 71,214 64,121 63,720 58,356 59,275 56,627 48,811 6.49%
-
Net Worth 0 67,146 42,954 53,163 50,290 27,820 47,368 -
Dividend
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,364 5,092 5,580 2,197 6,449 3,046 5,817 -1.34%
Div Payout % 122.15% 75.16% 76.93% 30.08% 118.36% 60.40% 65.47% -
Equity
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 0 67,146 42,954 53,163 50,290 27,820 47,368 -
NOSH 60,209 59,421 42,954 42,874 42,983 27,820 19,100 21.08%
Ratio Analysis
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.81% 9.56% 10.22% 11.13% 8.42% 8.18% 15.40% -
ROE 0.00% 10.09% 16.89% 13.74% 10.84% 18.13% 18.76% -
Per Share
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 125.57 119.31 165.23 153.15 150.58 221.68 302.08 -13.61%
EPS 7.29 11.40 16.89 17.04 12.68 18.13 46.52 -26.57%
DPS 9.00 8.57 13.00 5.12 15.00 10.95 30.46 -18.38%
NAPS 0.00 1.13 1.00 1.24 1.17 1.00 2.48 -
Adjusted Per Share Value based on latest NOSH - 42,874
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.35 57.53 57.59 53.28 52.52 50.04 46.82 4.60%
EPS 3.56 5.50 5.89 5.93 4.42 4.09 7.21 -11.09%
DPS 4.35 4.13 4.53 1.78 5.23 2.47 4.72 -1.35%
NAPS 0.00 0.5449 0.3485 0.4314 0.4081 0.2257 0.3844 -
Price Multiplier on Financial Quarter End Date
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 1.52 1.88 2.10 1.68 1.95 2.17 -
P/RPS 0.95 1.27 1.14 1.37 1.12 0.88 0.72 4.72%
P/EPS 16.31 13.33 11.13 12.32 13.25 10.76 4.66 23.21%
EY 6.13 7.50 8.98 8.12 7.55 9.30 21.44 -18.83%
DY 7.56 5.64 6.91 2.44 8.93 5.62 14.04 -9.80%
P/NAPS 0.00 1.35 1.88 1.69 1.44 1.95 0.88 -
Price Multiplier on Announcement Date
30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date - 22/02/06 24/02/05 17/02/04 28/02/03 21/02/02 16/02/01 -
Price 0.00 1.40 1.90 2.10 1.50 1.81 4.20 -
P/RPS 0.00 1.17 1.15 1.37 1.00 0.82 1.39 -
P/EPS 0.00 12.28 11.25 12.32 11.83 9.98 9.03 -
EY 0.00 8.15 8.89 8.12 8.45 10.02 11.08 -
DY 0.00 6.12 6.84 2.44 10.00 6.05 7.25 -
P/NAPS 0.00 1.24 1.90 1.69 1.28 1.81 1.69 -

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