[NATWIDE] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[NATWIDE] NATIONWIDE EXPRESS HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.5%
YoY- -589.91%
Quarter Report
Latest QR
Upcoming QR
NATWIDE's Result
NATWIDE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 84,384 95,397 100,068 95,914 98,617 98,127 90,632 -1.18%
PBT -13,595 -1,592 1,421 -5,809 2,081 1,921 2,605 -
Tax -27 -796 -603 77 -911 -756 -878 -43.99%
NP -13,622 -2,388 818 -5,732 1,170 1,165 1,727 -
-
NP to SH -13,622 -2,388 818 -5,732 1,170 1,165 1,727 -
-
Tax Rate - - 42.43% - 43.78% 39.35% 33.70% -
Total Cost 98,006 97,785 99,250 101,646 97,447 96,962 88,905 1.63%
-
Net Worth 4,628,932 59,518 61,560 61,123 68,250 67,199 66,453 102.71%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,628,932 59,518 61,560 61,123 68,250 67,199 66,453 102.71%
NOSH 60,116 60,119 59,767 59,924 60,937 59,999 59,333 0.21%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -16.14% -2.50% 0.82% -5.98% 1.19% 1.19% 1.91% -
ROE -0.29% -4.01% 1.33% -9.38% 1.71% 1.73% 2.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 140.37 158.68 167.43 160.06 161.83 163.55 152.75 -1.39%
EPS -22.66 -3.97 1.37 -9.57 1.92 1.94 2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 77.00 0.99 1.03 1.02 1.12 1.12 1.12 102.27%
Adjusted Per Share Value based on latest NOSH - 59,924
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.47 77.41 81.20 77.83 80.02 79.62 73.54 -1.18%
EPS -11.05 -1.94 0.66 -4.65 0.95 0.95 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.5609 0.483 0.4995 0.496 0.5538 0.5453 0.5392 102.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.48 0.80 0.61 0.515 0.50 0.60 0.67 -
P/RPS 0.34 0.50 0.36 0.32 0.31 0.37 0.44 -4.20%
P/EPS -2.12 -20.14 44.57 -5.38 26.04 30.90 23.02 -
EY -47.21 -4.97 2.24 -18.57 3.84 3.24 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.81 0.59 0.50 0.45 0.54 0.60 -49.42%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 17/02/15 27/02/14 28/02/13 14/02/12 25/02/11 -
Price 0.46 0.71 0.68 0.52 0.51 0.64 0.67 -
P/RPS 0.33 0.45 0.41 0.32 0.32 0.39 0.44 -4.67%
P/EPS -2.03 -17.87 49.68 -5.44 26.56 32.96 23.02 -
EY -49.26 -5.59 2.01 -18.39 3.76 3.03 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.72 0.66 0.51 0.46 0.57 0.60 -49.42%

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