[NATWIDE] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 0.62%
YoY- -0.74%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 74,108 75,606 70,897 70,973 65,663 64,724 61,671 3.74%
PBT 6,187 6,501 8,593 10,118 9,350 8,174 7,723 -4.33%
Tax -1,416 -2,109 -1,817 -2,865 -2,043 -2,725 -2,679 -11.96%
NP 4,771 4,392 6,776 7,253 7,307 5,449 5,044 -1.10%
-
NP to SH 4,771 4,392 6,776 7,253 7,307 5,449 5,044 -1.10%
-
Tax Rate 22.89% 32.44% 21.15% 28.32% 21.85% 33.34% 34.69% -
Total Cost 69,337 71,214 64,121 63,720 58,356 59,275 56,627 4.13%
-
Net Worth 68,037 0 67,146 42,954 53,163 50,290 27,820 19.57%
Dividend
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,504 5,364 5,092 5,580 2,197 6,449 3,046 -13.15%
Div Payout % 31.54% 122.15% 75.16% 76.93% 30.08% 118.36% 60.40% -
Equity
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 68,037 0 67,146 42,954 53,163 50,290 27,820 19.57%
NOSH 60,209 60,209 59,421 42,954 42,874 42,983 27,820 16.68%
Ratio Analysis
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.44% 5.81% 9.56% 10.22% 11.13% 8.42% 8.18% -
ROE 7.01% 0.00% 10.09% 16.89% 13.74% 10.84% 18.13% -
Per Share
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 123.08 125.57 119.31 165.23 153.15 150.58 221.68 -11.09%
EPS 7.92 7.29 11.40 16.89 17.04 12.68 18.13 -15.25%
DPS 2.50 9.00 8.57 13.00 5.12 15.00 10.95 -25.56%
NAPS 1.13 0.00 1.13 1.00 1.24 1.17 1.00 2.47%
Adjusted Per Share Value based on latest NOSH - 42,954
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 60.13 61.35 57.53 57.59 53.28 52.52 50.04 3.73%
EPS 3.87 3.56 5.50 5.89 5.93 4.42 4.09 -1.09%
DPS 1.22 4.35 4.13 4.53 1.78 5.23 2.47 -13.15%
NAPS 0.5521 0.00 0.5449 0.3485 0.4314 0.4081 0.2257 19.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.19 1.19 1.52 1.88 2.10 1.68 1.95 -
P/RPS 0.97 0.95 1.27 1.14 1.37 1.12 0.88 1.96%
P/EPS 15.02 16.31 13.33 11.13 12.32 13.25 10.76 6.89%
EY 6.66 6.13 7.50 8.98 8.12 7.55 9.30 -6.45%
DY 2.10 7.56 5.64 6.91 2.44 8.93 5.62 -17.86%
P/NAPS 1.05 0.00 1.35 1.88 1.69 1.44 1.95 -11.63%
Price Multiplier on Announcement Date
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date - - 22/02/06 24/02/05 17/02/04 28/02/03 21/02/02 -
Price 0.00 0.00 1.40 1.90 2.10 1.50 1.81 -
P/RPS 0.00 0.00 1.17 1.15 1.37 1.00 0.82 -
P/EPS 0.00 0.00 12.28 11.25 12.32 11.83 9.98 -
EY 0.00 0.00 8.15 8.89 8.12 8.45 10.02 -
DY 0.00 0.00 6.12 6.84 2.44 10.00 6.05 -
P/NAPS 0.00 0.00 1.24 1.90 1.69 1.28 1.81 -

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