Highlights

[NATWIDE] YoY Quarter Result on 2020-06-30 [#1]

Stock [NATWIDE]: NATIONWIDE EXPRESS HOLDINGS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     77.57%    YoY -     -145.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,275 17,189 15,613 19,196 21,259 23,228 23,656 -12.96%
  YoY % -40.22% 10.09% -18.67% -9.70% -8.48% -1.81% -
  Horiz. % 43.44% 72.66% 66.00% 81.15% 89.87% 98.19% 100.00%
PBT -5,737 -2,308 -2,699 -403 -2,058 10 -188 76.68%
  YoY % -148.57% 14.49% -569.73% 80.42% -20,680.00% 105.32% -
  Horiz. % 3,051.60% 1,227.66% 1,435.64% 214.36% 1,094.68% -5.32% 100.00%
Tax 0 -32 -20 -100 0 -45 -21 -
  YoY % 0.00% -60.00% 80.00% 0.00% 0.00% -114.29% -
  Horiz. % -0.00% 152.38% 95.24% 476.19% -0.00% 214.29% 100.00%
NP -5,737 -2,340 -2,719 -503 -2,058 -35 -209 73.60%
  YoY % -145.17% 13.94% -440.56% 75.56% -5,780.00% 83.25% -
  Horiz. % 2,744.98% 1,119.62% 1,300.96% 240.67% 984.69% 16.75% 100.00%
NP to SH -5,737 -2,340 -2,719 -503 -2,508 -35 -209 73.60%
  YoY % -145.17% 13.94% -440.56% 79.94% -7,065.71% 83.25% -
  Horiz. % 2,744.98% 1,119.62% 1,300.96% 240.67% 1,200.00% 16.75% 100.00%
Tax Rate - % - % - % - % - % 450.00 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 16,012 19,529 18,332 19,699 23,317 23,263 23,865 -6.43%
  YoY % -18.01% 6.53% -6.94% -15.52% 0.23% -2.52% -
  Horiz. % 67.09% 81.83% 76.82% 82.54% 97.70% 97.48% 100.00%
Net Worth 29,577 6,778,101 5,530,672 3,967,656 6,599,999 60,083 61,505 -11.48%
  YoY % -99.56% 22.55% 39.39% -39.88% 10,884.74% -2.31% -
  Horiz. % 48.09% 11,020.28% 8,992.13% 6,450.87% 10,730.71% 97.69% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 29,577 6,778,101 5,530,672 3,967,656 6,599,999 60,083 61,505 -11.48%
  YoY % -99.56% 22.55% 39.39% -39.88% 10,884.74% -2.31% -
  Horiz. % 48.09% 11,020.28% 8,992.13% 6,450.87% 10,730.71% 97.69% 100.00%
NOSH 123,238 123,238 120,232 60,116 73,333 58,333 59,714 12.82%
  YoY % 0.00% 2.50% 100.00% -18.02% 25.71% -2.31% -
  Horiz. % 206.38% 206.38% 201.35% 100.67% 122.81% 97.69% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -55.83 % -13.61 % -17.41 % -2.62 % -9.68 % -0.15 % -0.88 % 99.58%
  YoY % -310.21% 21.83% -564.50% 72.93% -6,353.33% 82.95% -
  Horiz. % 6,344.32% 1,546.59% 1,978.41% 297.73% 1,100.00% 17.05% 100.00%
ROE -19.40 % -0.03 % -0.05 % -0.01 % -0.04 % -0.06 % -0.34 % 96.09%
  YoY % -64,566.66% 40.00% -400.00% 75.00% 33.33% 82.35% -
  Horiz. % 5,705.88% 8.82% 14.71% 2.94% 11.76% 17.65% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.34 13.95 12.99 31.93 28.99 39.82 39.62 -22.85%
  YoY % -40.22% 7.39% -59.32% 10.14% -27.20% 0.50% -
  Horiz. % 21.05% 35.21% 32.79% 80.59% 73.17% 100.50% 100.00%
EPS -4.66 -1.90 -2.26 -0.84 -3.42 -0.06 -0.35 53.89%
  YoY % -145.26% 15.93% -169.05% 75.44% -5,600.00% 82.86% -
  Horiz. % 1,331.43% 542.86% 645.71% 240.00% 977.14% 17.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 55.0000 46.0000 66.0000 90.0000 1.0300 1.0300 -21.54%
  YoY % -99.56% 19.57% -30.30% -26.67% 8,637.86% 0.00% -
  Horiz. % 23.30% 5,339.81% 4,466.02% 6,407.77% 8,737.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 123,238
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.34 13.95 12.67 15.58 17.25 18.85 19.20 -12.96%
  YoY % -40.22% 10.10% -18.68% -9.68% -8.49% -1.82% -
  Horiz. % 43.44% 72.66% 65.99% 81.15% 89.84% 98.18% 100.00%
EPS -4.66 -1.90 -2.21 -0.41 -2.04 -0.03 -0.17 73.56%
  YoY % -145.26% 14.03% -439.02% 79.90% -6,700.00% 82.35% -
  Horiz. % 2,741.18% 1,117.65% 1,300.00% 241.18% 1,200.00% 17.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2400 55.0000 44.8779 32.1950 53.5548 0.4875 0.4991 -11.48%
  YoY % -99.56% 22.55% 39.39% -39.88% 10,885.60% -2.32% -
  Horiz. % 48.09% 11,019.84% 8,991.76% 6,450.61% 10,730.27% 97.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0850 0.2450 0.3600 0.7800 0.7500 0.8300 0.7500 -
P/RPS 1.02 1.76 2.77 2.44 2.59 2.08 1.89 -9.76%
  YoY % -42.05% -36.46% 13.52% -5.79% 24.52% 10.05% -
  Horiz. % 53.97% 93.12% 146.56% 129.10% 137.04% 110.05% 100.00%
P/EPS -1.83 -12.90 -15.92 -93.22 -21.93 -1,383.33 -214.29 -54.76%
  YoY % 85.81% 18.97% 82.92% -325.08% 98.41% -545.54% -
  Horiz. % 0.85% 6.02% 7.43% 43.50% 10.23% 645.54% 100.00%
EY -54.77 -7.75 -6.28 -1.07 -4.56 -0.07 -0.47 120.85%
  YoY % -606.71% -23.41% -486.92% 76.54% -6,414.29% 85.11% -
  Horiz. % 11,653.19% 1,648.94% 1,336.17% 227.66% 970.21% 14.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.00 0.01 0.01 0.01 0.81 0.73 -11.52%
  YoY % 0.00% 0.00% 0.00% 0.00% -98.77% 10.96% -
  Horiz. % 47.95% 0.00% 1.37% 1.37% 1.37% 110.96% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 30/08/18 29/08/17 30/08/16 27/08/15 28/08/14 -
Price 0.0950 0.1800 0.3250 0.7400 0.7000 0.6000 0.6950 -
P/RPS 1.14 1.29 2.50 2.32 2.41 1.51 1.75 -6.89%
  YoY % -11.63% -48.40% 7.76% -3.73% 59.60% -13.71% -
  Horiz. % 65.14% 73.71% 142.86% 132.57% 137.71% 86.29% 100.00%
P/EPS -2.04 -9.48 -14.37 -88.44 -20.47 -1,000.00 -198.57 -53.34%
  YoY % 78.48% 34.03% 83.75% -332.05% 97.95% -403.60% -
  Horiz. % 1.03% 4.77% 7.24% 44.54% 10.31% 503.60% 100.00%
EY -49.00 -10.55 -6.96 -1.13 -4.89 -0.10 -0.50 114.57%
  YoY % -364.45% -51.58% -515.93% 76.89% -4,790.00% 80.00% -
  Horiz. % 9,800.00% 2,110.00% 1,392.00% 226.00% 978.00% 20.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.00 0.01 0.01 0.01 0.58 0.67 -8.23%
  YoY % 0.00% 0.00% 0.00% 0.00% -98.28% -13.43% -
  Horiz. % 59.70% 0.00% 1.49% 1.49% 1.49% 86.57% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS