Highlights

[NWP] QoQ Annualized Quarter Result on 2012-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     5.16%    YoY -     24.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 2,316 2,316 2,614 2,620 4,009 4,166 5,110 -42.74%
  QoQ % 0.00% -11.40% -0.23% -34.65% -3.78% -18.46% -
  Horiz. % 45.32% 45.32% 51.15% 51.27% 78.45% 81.54% 100.00%
PBT -1,081 -1,081 -2,984 -3,196 -3,351 -3,629 -3,048 -51.82%
  QoQ % 0.00% 63.76% 6.63% 4.63% 7.67% -19.07% -
  Horiz. % 35.48% 35.48% 97.90% 104.86% 109.94% 119.07% 100.00%
Tax 1 1 2 0 -19 0 -42 -
  QoQ % 0.00% -33.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.17% -3.17% -4.76% -0.00% 45.24% -0.00% 100.00%
NP -1,080 -1,080 -2,982 -3,196 -3,370 -3,629 -3,090 -52.32%
  QoQ % 0.00% 63.78% 6.70% 5.16% 7.15% -17.45% -
  Horiz. % 34.95% 34.95% 96.50% 103.43% 109.06% 117.45% 100.00%
NP to SH -1,080 -1,080 -2,982 -3,196 -3,370 -3,629 -3,090 -52.32%
  QoQ % 0.00% 63.78% 6.70% 5.16% 7.15% -17.45% -
  Horiz. % 34.95% 34.95% 96.50% 103.43% 109.06% 117.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,396 3,396 5,596 5,816 7,379 7,795 8,200 -46.27%
  QoQ % 0.00% -39.31% -3.78% -21.18% -5.35% -4.93% -
  Horiz. % 41.41% 41.41% 68.24% 70.93% 89.99% 95.07% 100.00%
Net Worth - 52,876 51,106 52,254 52,668 53,447 43,807 -
  QoQ % 0.00% 3.46% -2.20% -0.79% -1.46% 22.01% -
  Horiz. % 0.00% 120.70% 116.66% 119.28% 120.23% 122.01% 100.00%
Dividend
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 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
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth - 52,876 51,106 52,254 52,668 53,447 43,807 -
  QoQ % 0.00% 3.46% -2.20% -0.79% -1.46% 22.01% -
  Horiz. % 0.00% 120.70% 116.66% 119.28% 120.23% 122.01% 100.00%
NOSH 323,999 323,999 317,234 319,600 320,952 320,235 321,875 0.46%
  QoQ % 0.00% 2.13% -0.74% -0.42% 0.22% -0.51% -
  Horiz. % 100.66% 100.66% 98.56% 99.29% 99.71% 99.49% 100.00%
Ratio Analysis
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -46.63 % -46.63 % -114.08 % -121.98 % -84.06 % -87.10 % -60.47 % -16.73%
  QoQ % 0.00% 59.13% 6.48% -45.11% 3.49% -44.04% -
  Horiz. % 77.11% 77.11% 188.66% 201.72% 139.01% 144.04% 100.00%
ROE - % -2.04 % -5.83 % -6.12 % -6.40 % -6.79 % -7.05 % -
  QoQ % 0.00% 65.01% 4.74% 4.38% 5.74% 3.69% -
  Horiz. % 0.00% 28.94% 82.70% 86.81% 90.78% 96.31% 100.00%
Per Share
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.71 0.71 0.82 0.82 1.25 1.30 1.59 -43.34%
  QoQ % 0.00% -13.41% 0.00% -34.40% -3.85% -18.24% -
  Horiz. % 44.65% 44.65% 51.57% 51.57% 78.62% 81.76% 100.00%
EPS -0.33 -0.33 -0.94 -1.00 -1.05 -1.13 -0.96 -52.88%
  QoQ % 0.00% 64.89% 6.00% 4.76% 7.08% -17.71% -
  Horiz. % 34.38% 34.38% 97.92% 104.17% 109.38% 117.71% 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 - 0.1632 0.1611 0.1635 0.1641 0.1669 0.1361 -
  QoQ % 0.00% 1.30% -1.47% -0.37% -1.68% 22.63% -
  Horiz. % 0.00% 119.91% 118.37% 120.13% 120.57% 122.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 427,253
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.54 0.54 0.61 0.61 0.94 0.98 1.20 -43.03%
  QoQ % 0.00% -11.48% 0.00% -35.11% -4.08% -18.33% -
  Horiz. % 45.00% 45.00% 50.83% 50.83% 78.33% 81.67% 100.00%
EPS -0.25 -0.25 -0.70 -0.75 -0.79 -0.85 -0.72 -52.54%
  QoQ % 0.00% 64.29% 6.67% 5.06% 7.06% -18.06% -
  Horiz. % 34.72% 34.72% 97.22% 104.17% 109.72% 118.06% 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 - 0.1238 0.1196 0.1223 0.1233 0.1251 0.1025 -
  QoQ % 0.00% 3.51% -2.21% -0.81% -1.44% 22.05% -
  Horiz. % 0.00% 120.78% 116.68% 119.32% 120.29% 122.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/07/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.1250 0.1600 0.1250 0.1200 0.1600 0.1200 0.1300 -
P/RPS 17.49 22.38 15.17 14.64 12.81 9.22 8.19 70.68%
  QoQ % -21.85% 47.53% 3.62% 14.29% 38.94% 12.58% -
  Horiz. % 213.55% 273.26% 185.23% 178.75% 156.41% 112.58% 100.00%
P/EPS -37.50 -48.00 -13.30 -12.00 -15.24 -10.59 -13.54 104.99%
  QoQ % 21.88% -260.90% -10.83% 21.26% -43.91% 21.79% -
  Horiz. % 276.96% 354.51% 98.23% 88.63% 112.56% 78.21% 100.00%
EY -2.67 -2.08 -7.52 -8.33 -6.56 -9.44 -7.38 -51.15%
  QoQ % -28.37% 72.34% 9.72% -26.98% 30.51% -27.91% -
  Horiz. % 36.18% 28.18% 101.90% 112.87% 88.89% 127.91% 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 0.00 0.98 0.78 0.73 0.98 0.72 0.96 -
  QoQ % 0.00% 25.64% 6.85% -25.51% 36.11% -25.00% -
  Horiz. % 0.00% 102.08% 81.25% 76.04% 102.08% 75.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date - 31/07/13 29/04/13 31/01/13 31/10/12 30/07/12 27/04/12 -
Price 0.0000 0.1250 0.1300 0.1300 0.1200 0.1200 0.1400 -
P/RPS 0.00 17.49 15.78 15.86 9.61 9.22 8.82 -
  QoQ % 0.00% 10.84% -0.50% 65.04% 4.23% 4.54% -
  Horiz. % 0.00% 198.30% 178.91% 179.82% 108.96% 104.54% 100.00%
P/EPS 0.00 -37.50 -13.83 -13.00 -11.43 -10.59 -14.58 -
  QoQ % 0.00% -171.15% -6.38% -13.74% -7.93% 27.37% -
  Horiz. % -0.00% 257.20% 94.86% 89.16% 78.40% 72.63% 100.00%
EY 0.00 -2.67 -7.23 -7.69 -8.75 -9.44 -6.86 -
  QoQ % 0.00% 63.07% 5.98% 12.11% 7.31% -37.61% -
  Horiz. % -0.00% 38.92% 105.39% 112.10% 127.55% 137.61% 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 0.00 0.77 0.81 0.80 0.73 0.72 1.03 -
  QoQ % 0.00% -4.94% 1.25% 9.59% 1.39% -30.10% -
  Horiz. % 0.00% 74.76% 78.64% 77.67% 70.87% 69.90% 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.
 


 

333  215  534  1109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.005 
 HSI-C5H 0.285+0.015 
 SAPNRG 0.295-0.005 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers