[NATWIDE] YoY TTM 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- 19.12%
YoY- -67.04%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Revenue 98,617 98,127 90,632 85,989 88,018 75,581 75,606 4.52%
PBT 2,081 1,921 2,605 1,756 4,300 5,503 6,501 -17.27%
Tax -911 -756 -878 -1,027 -2,088 -1,624 -2,109 -13.03%
NP 1,170 1,165 1,727 729 2,212 3,879 4,392 -19.76%
-
NP to SH 1,170 1,165 1,727 729 2,212 3,879 4,392 -19.76%
-
Tax Rate 43.78% 39.35% 33.70% 58.49% 48.56% 29.51% 32.44% -
Total Cost 97,447 96,962 88,905 85,260 85,806 71,702 71,214 5.35%
-
Net Worth 68,250 67,199 66,453 67,248 6,954,762 67,943 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Div - - - - - 3,599 5,364 -
Div Payout % - - - - - 92.81% 122.15% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Net Worth 68,250 67,199 66,453 67,248 6,954,762 67,943 0 -
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 30/12/06 CAGR
NP Margin 1.19% 1.19% 1.91% 0.85% 2.51% 5.13% 5.81% -
ROE 1.71% 1.73% 2.60% 1.08% 0.03% 5.71% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
RPS 161.83 163.55 152.75 144.49 145.54 126.81 125.57 4.31%
EPS 1.92 1.94 2.91 1.22 3.66 6.51 7.29 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 9.00 -
NAPS 1.12 1.12 1.12 1.13 115.00 1.14 0.00 -
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 30/12/06 CAGR
RPS 80.02 79.62 73.54 69.77 71.42 61.33 61.35 4.52%
EPS 0.95 0.95 1.40 0.59 1.79 3.15 3.56 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 4.35 -
NAPS 0.5538 0.5453 0.5392 0.5457 56.4335 0.5513 0.00 -
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 30/12/06 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 0.31 0.37 0.44 0.53 0.36 0.74 0.95 -17.00%
P/EPS 26.04 30.90 23.02 62.04 14.49 14.44 16.31 8.09%
EY 3.84 3.24 4.34 1.61 6.90 6.92 6.13 -7.48%
DY 0.00 0.00 0.00 0.00 0.00 6.38 7.56 -
P/NAPS 0.45 0.54 0.60 0.67 0.00 0.82 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/12/06 CAGR
Date 28/02/13 14/02/12 25/02/11 25/02/10 26/02/09 28/02/08 - -
Price 0.51 0.64 0.67 0.75 0.47 0.84 0.00 -
P/RPS 0.32 0.39 0.44 0.52 0.32 0.66 0.00 -
P/EPS 26.56 32.96 23.02 61.23 12.85 12.91 0.00 -
EY 3.76 3.03 4.34 1.63 7.78 7.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.46 0.57 0.60 0.66 0.00 0.74 0.00 -

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
Post a Comment