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 - 475,217
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 2.07 2.18 2.12 2.54 3.77 3.66 3.56 -30.27%
  QoQ % -5.05% 2.83% -16.54% -32.63% 3.01% 2.81% -
  Horiz. % 58.15% 61.24% 59.55% 71.35% 105.90% 102.81% 100.00%
EPS -4.21 -0.95 -0.99 -0.94 -2.61 -0.71 -0.73 220.57%
  QoQ % -343.16% 4.04% -5.32% 63.98% -267.61% 2.74% -
  Horiz. % 576.71% 130.14% 135.62% 128.77% 357.53% 97.26% 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 0.0796 0.1103 0.1126 0.1063 0.1100 0.1124 0.1209 -24.26%
  QoQ % -27.83% -2.04% 5.93% -3.36% -2.14% -7.03% -
  Horiz. % 65.84% 91.23% 93.13% 87.92% 90.98% 92.97% 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.
 


 

166  125  456  1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.33+0.015 
 KNM-WB 0.205+0.02 
 GPACKET-WB 0.3150.00 
 VELESTO 0.34+0.01 
 D&O 0.67+0.02 
 ARMADA 0.420.00 
Partners & Brokers