Highlights

[NWP] QoQ Annualized Quarter Result on 2017-02-28 [#2]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 28-Feb-2017  [#2]
Profit Trend QoQ -     -196.42%    YoY -     -47.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 10,868 16,117 15,658 15,218 18,512 12,680 12,138 -7.10%
  QoQ % -32.57% 2.93% 2.90% -17.79% 45.99% 4.46% -
  Horiz. % 89.53% 132.77% 129.00% 125.37% 152.50% 104.46% 100.00%
PBT -4,040 -11,262 -3,041 -3,140 3,320 -2,990 -2,254 47.47%
  QoQ % 64.13% -270.30% 3.14% -194.58% 211.04% -32.61% -
  Horiz. % 179.18% 499.50% 134.89% 139.27% -147.25% 132.61% 100.00%
Tax 0 98 0 0 -6,640 73 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -9,195.89% 0.00% -
  Horiz. % 0.00% 134.25% 0.00% 0.00% -9,095.89% 100.00% -
NP -4,040 -11,164 -3,041 -3,140 -3,320 -2,917 -2,254 47.47%
  QoQ % 63.81% -267.08% 3.14% 5.42% -13.82% -29.38% -
  Horiz. % 179.18% 495.15% 134.89% 139.27% 147.25% 129.38% 100.00%
NP to SH -4,036 -11,149 -3,025 -3,120 3,236 -2,985 -2,234 48.25%
  QoQ % 63.80% -268.52% 3.03% -196.42% 208.41% -33.58% -
  Horiz. % 180.61% 498.91% 135.38% 139.62% -144.81% 133.58% 100.00%
Tax Rate - % - % - % - % 200.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 14,908 27,281 18,699 18,358 21,832 15,597 14,393 2.37%
  QoQ % -45.35% 45.89% 1.86% -15.91% 39.98% 8.36% -
  Horiz. % 103.58% 189.54% 129.92% 127.55% 151.68% 108.36% 100.00%
Net Worth 45,416 47,004 48,015 51,673 43,265 39,501 43,092 3.56%
  QoQ % -3.38% -2.11% -7.08% 19.43% 9.53% -8.33% -
  Horiz. % 105.39% 109.08% 111.42% 119.91% 100.40% 91.67% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 45,416 47,004 48,015 51,673 43,265 39,501 43,092 3.56%
  QoQ % -3.38% -2.11% -7.08% 19.43% 9.53% -8.33% -
  Horiz. % 105.39% 109.08% 111.42% 119.91% 100.40% 91.67% 100.00%
NOSH 361,020 361,020 361,020 352,000 323,600 331,666 322,307 7.85%
  QoQ % 0.00% 0.00% 2.56% 8.78% -2.43% 2.90% -
  Horiz. % 112.01% 112.01% 112.01% 109.21% 100.40% 102.90% 100.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin -37.17 % -69.27 % -19.42 % -20.63 % -17.93 % -23.00 % -18.57 % 58.76%
  QoQ % 46.34% -256.69% 5.87% -15.06% 22.04% -23.86% -
  Horiz. % 200.16% 373.02% 104.58% 111.09% 96.55% 123.86% 100.00%
ROE -8.89 % -23.72 % -6.30 % -6.04 % 7.48 % -7.56 % -5.19 % 43.11%
  QoQ % 62.52% -276.51% -4.30% -180.75% 198.94% -45.66% -
  Horiz. % 171.29% 457.03% 121.39% 116.38% -144.12% 145.66% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 3.01 4.46 4.34 4.32 5.72 3.82 3.77 -13.93%
  QoQ % -32.51% 2.76% 0.46% -24.48% 49.74% 1.33% -
  Horiz. % 79.84% 118.30% 115.12% 114.59% 151.72% 101.33% 100.00%
EPS -1.12 -3.09 -0.84 -0.98 -0.92 -0.90 -0.69 38.08%
  QoQ % 63.75% -267.86% 14.29% -6.52% -2.22% -30.43% -
  Horiz. % 162.32% 447.83% 121.74% 142.03% 133.33% 130.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1258 0.1302 0.1330 0.1468 0.1337 0.1191 0.1337 -3.98%
  QoQ % -3.38% -2.11% -9.40% 9.80% 12.26% -10.92% -
  Horiz. % 94.09% 97.38% 99.48% 109.80% 100.00% 89.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 427,253
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 2.54 3.77 3.66 3.56 4.33 2.97 2.84 -7.17%
  QoQ % -32.63% 3.01% 2.81% -17.78% 45.79% 4.58% -
  Horiz. % 89.44% 132.75% 128.87% 125.35% 152.46% 104.58% 100.00%
EPS -0.94 -2.61 -0.71 -0.73 0.76 -0.70 -0.52 48.34%
  QoQ % 63.98% -267.61% 2.74% -196.05% 208.57% -34.62% -
  Horiz. % 180.77% 501.92% 136.54% 140.38% -146.15% 134.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1063 0.1100 0.1124 0.1209 0.1013 0.0925 0.1009 3.53%
  QoQ % -3.36% -2.14% -7.03% 19.35% 9.51% -8.33% -
  Horiz. % 105.35% 109.02% 111.40% 119.82% 100.40% 91.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.1250 0.1550 0.2000 0.1950 0.2200 0.3500 0.4050 -
P/RPS 4.15 3.47 4.61 4.51 3.85 9.15 10.75 -46.95%
  QoQ % 19.60% -24.73% 2.22% 17.14% -57.92% -14.88% -
  Horiz. % 38.60% 32.28% 42.88% 41.95% 35.81% 85.12% 100.00%
P/EPS -11.18 -5.02 -23.87 -22.00 22.00 -38.89 -58.41 -66.75%
  QoQ % -122.71% 78.97% -8.50% -200.00% 156.57% 33.42% -
  Horiz. % 19.14% 8.59% 40.87% 37.66% -37.66% 66.58% 100.00%
EY -8.94 -19.92 -4.19 -4.55 4.55 -2.57 -1.71 200.92%
  QoQ % 55.12% -375.42% 7.91% -200.00% 277.04% -50.29% -
  Horiz. % 522.81% 1,164.91% 245.03% 266.08% -266.08% 150.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 1.19 1.50 1.33 1.65 2.94 3.03 -52.53%
  QoQ % -16.81% -20.67% 12.78% -19.39% -43.88% -2.97% -
  Horiz. % 32.67% 39.27% 49.50% 43.89% 54.46% 97.03% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 02/02/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 28/07/16 -
Price 0.1150 0.1550 0.1800 0.2300 0.2100 0.2450 0.3100 -
P/RPS 3.82 3.47 4.15 5.32 3.67 6.41 8.23 -40.02%
  QoQ % 10.09% -16.39% -21.99% 44.96% -42.75% -22.11% -
  Horiz. % 46.42% 42.16% 50.43% 64.64% 44.59% 77.89% 100.00%
P/EPS -10.29 -5.02 -21.48 -25.95 21.00 -27.22 -44.71 -62.41%
  QoQ % -104.98% 76.63% 17.23% -223.57% 177.15% 39.12% -
  Horiz. % 23.01% 11.23% 48.04% 58.04% -46.97% 60.88% 100.00%
EY -9.72 -19.92 -4.66 -3.85 4.76 -3.67 -2.24 165.80%
  QoQ % 51.20% -327.47% -21.04% -180.88% 229.70% -63.84% -
  Horiz. % 433.93% 889.29% 208.04% 171.88% -212.50% 163.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 1.19 1.35 1.57 1.57 2.06 2.32 -46.39%
  QoQ % -23.53% -11.85% -14.01% 0.00% -23.79% -11.21% -
  Horiz. % 39.22% 51.29% 58.19% 67.67% 67.67% 88.79% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers