Highlights

[NWP] QoQ Annualized Quarter Result on 2017-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 02-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     63.80%    YoY -     -224.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 8,828 9,302 9,062 10,868 16,117 15,658 15,218 -30.37%
  QoQ % -5.10% 2.66% -16.62% -32.57% 2.93% 2.90% -
  Horiz. % 58.01% 61.13% 59.55% 71.42% 105.91% 102.90% 100.00%
PBT -18,080 -4,058 -4,236 -4,040 -11,262 -3,041 -3,140 220.23%
  QoQ % -345.47% 4.19% -4.85% 64.13% -270.30% 3.14% -
  Horiz. % 575.80% 129.26% 134.90% 128.66% 358.66% 96.86% 100.00%
Tax 67 -17 0 0 98 0 0 -
  QoQ % 486.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.37% -17.69% 0.00% 0.00% 100.00% - -
NP -18,013 -4,076 -4,236 -4,040 -11,164 -3,041 -3,140 219.44%
  QoQ % -341.93% 3.78% -4.85% 63.81% -267.08% 3.14% -
  Horiz. % 573.66% 129.81% 134.90% 128.66% 355.54% 96.86% 100.00%
NP to SH -18,007 -4,076 -4,238 -4,036 -11,149 -3,025 -3,120 220.73%
  QoQ % -341.78% 3.82% -5.00% 63.80% -268.52% 3.03% -
  Horiz. % 577.15% 130.64% 135.83% 129.36% 357.34% 96.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,841 13,378 13,298 14,908 27,281 18,699 18,358 28.73%
  QoQ % 100.63% 0.61% -10.80% -45.35% 45.89% 1.86% -
  Horiz. % 146.21% 72.88% 72.44% 81.21% 148.61% 101.86% 100.00%
Net Worth 34,008 47,109 48,129 45,416 47,004 48,015 51,673 -24.28%
  QoQ % -27.81% -2.12% 5.97% -3.38% -2.11% -7.08% -
  Horiz. % 65.81% 91.17% 93.14% 87.89% 90.96% 92.92% 100.00%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 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
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 34,008 47,109 48,129 45,416 47,004 48,015 51,673 -24.28%
  QoQ % -27.81% -2.12% 5.97% -3.38% -2.11% -7.08% -
  Horiz. % 65.81% 91.17% 93.14% 87.89% 90.96% 92.92% 100.00%
NOSH 392,253 392,253 392,253 361,020 361,020 361,020 352,000 7.46%
  QoQ % 0.00% 0.00% 8.65% 0.00% 0.00% 2.56% -
  Horiz. % 111.44% 111.44% 111.44% 102.56% 102.56% 102.56% 100.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin -204.04 % -43.82 % -46.74 % -37.17 % -69.27 % -19.42 % -20.63 % 358.84%
  QoQ % -365.63% 6.25% -25.75% 46.34% -256.69% 5.87% -
  Horiz. % 989.05% 212.41% 226.56% 180.17% 335.77% 94.13% 100.00%
ROE -52.95 % -8.65 % -8.81 % -8.89 % -23.72 % -6.30 % -6.04 % 323.48%
  QoQ % -512.14% 1.82% 0.90% 62.52% -276.51% -4.30% -
  Horiz. % 876.66% 143.21% 145.86% 147.19% 392.72% 104.30% 100.00%
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 2.25 2.37 2.31 3.01 4.46 4.34 4.32 -35.19%
  QoQ % -5.06% 2.60% -23.26% -32.51% 2.76% 0.46% -
  Horiz. % 52.08% 54.86% 53.47% 69.68% 103.24% 100.46% 100.00%
EPS -4.59 -1.13 -1.18 -1.12 -3.09 -0.84 -0.98 179.15%
  QoQ % -306.19% 4.24% -5.36% 63.75% -267.86% 14.29% -
  Horiz. % 468.37% 115.31% 120.41% 114.29% 315.31% 85.71% 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 0.0867 0.1201 0.1227 0.1258 0.1302 0.1330 0.1468 -29.54%
  QoQ % -27.81% -2.12% -2.46% -3.38% -2.11% -9.40% -
  Horiz. % 59.06% 81.81% 83.58% 85.69% 88.69% 90.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 391,935
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 2.25 2.37 2.31 2.77 4.11 4.00 3.88 -30.39%
  QoQ % -5.06% 2.60% -16.61% -32.60% 2.75% 3.09% -
  Horiz. % 57.99% 61.08% 59.54% 71.39% 105.93% 103.09% 100.00%
EPS -4.59 -1.04 -1.08 -1.03 -2.84 -0.77 -0.80 219.47%
  QoQ % -341.35% 3.70% -4.85% 63.73% -268.83% 3.75% -
  Horiz. % 573.75% 130.00% 135.00% 128.75% 355.00% 96.25% 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 0.0868 0.1202 0.1228 0.1159 0.1199 0.1225 0.1318 -24.25%
  QoQ % -27.79% -2.12% 5.95% -3.34% -2.12% -7.06% -
  Horiz. % 65.86% 91.20% 93.17% 87.94% 90.97% 92.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.1100 0.1150 0.1250 0.1250 0.1550 0.2000 0.1950 -
P/RPS 4.89 4.85 5.41 4.15 3.47 4.61 4.51 5.53%
  QoQ % 0.82% -10.35% 30.36% 19.60% -24.73% 2.22% -
  Horiz. % 108.43% 107.54% 119.96% 92.02% 76.94% 102.22% 100.00%
P/EPS -2.40 -11.07 -11.57 -11.18 -5.02 -23.87 -22.00 -77.08%
  QoQ % 78.32% 4.32% -3.49% -122.71% 78.97% -8.50% -
  Horiz. % 10.91% 50.32% 52.59% 50.82% 22.82% 108.50% 100.00%
EY -41.73 -9.04 -8.64 -8.94 -19.92 -4.19 -4.55 336.39%
  QoQ % -361.62% -4.63% 3.36% 55.12% -375.42% 7.91% -
  Horiz. % 917.14% 198.68% 189.89% 196.48% 437.80% 92.09% 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 1.27 0.96 1.02 0.99 1.19 1.50 1.33 -3.02%
  QoQ % 32.29% -5.88% 3.03% -16.81% -20.67% 12.78% -
  Horiz. % 95.49% 72.18% 76.69% 74.44% 89.47% 112.78% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 31/10/18 01/08/18 30/04/18 02/02/18 31/10/17 31/07/17 28/04/17 -
Price 0.0850 0.1250 0.2550 0.1150 0.1550 0.1800 0.2300 -
P/RPS 3.78 5.27 11.04 3.82 3.47 4.15 5.32 -20.32%
  QoQ % -28.27% -52.26% 189.01% 10.09% -16.39% -21.99% -
  Horiz. % 71.05% 99.06% 207.52% 71.80% 65.23% 78.01% 100.00%
P/EPS -1.85 -12.03 -23.60 -10.29 -5.02 -21.48 -25.95 -82.72%
  QoQ % 84.62% 49.03% -129.35% -104.98% 76.63% 17.23% -
  Horiz. % 7.13% 46.36% 90.94% 39.65% 19.34% 82.77% 100.00%
EY -54.01 -8.31 -4.24 -9.72 -19.92 -4.66 -3.85 478.88%
  QoQ % -549.94% -95.99% 56.38% 51.20% -327.47% -21.04% -
  Horiz. % 1,402.86% 215.84% 110.13% 252.47% 517.40% 121.04% 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 0.98 1.04 2.08 0.91 1.19 1.35 1.57 -26.90%
  QoQ % -5.77% -50.00% 128.57% -23.53% -11.85% -14.01% -
  Horiz. % 62.42% 66.24% 132.48% 57.96% 75.80% 85.99% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
3. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. Putrajaya revives Bandar Malaysia, IWH-CREC ups advance payment by RM500m save malaysia!!!
6. TIME TO TAKE PROFIT ON HOT STOCKS & OTHERS DUE TO T3 TURNING T2 & OTHER REASONS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] [Facebook live:浅谈Dufu Technology corp bhd (Dufu)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 斤经济较:政府开始出手了!!! - 夜月 Good Articles to Share
Partners & Brokers