Highlights

[NWP] QoQ Annualized Quarter Result on 2017-05-31 [#3]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     3.03%    YoY -     -35.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 9,062 10,868 16,117 15,658 15,218 18,512 12,680 -20.11%
  QoQ % -16.62% -32.57% 2.93% 2.90% -17.79% 45.99% -
  Horiz. % 71.47% 85.71% 127.11% 123.49% 120.02% 145.99% 100.00%
PBT -4,236 -4,040 -11,262 -3,041 -3,140 3,320 -2,990 26.22%
  QoQ % -4.85% 64.13% -270.30% 3.14% -194.58% 211.04% -
  Horiz. % 141.67% 135.12% 376.66% 101.72% 105.02% -111.04% 100.00%
Tax 0 0 98 0 0 -6,640 73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -9,195.89% -
  Horiz. % 0.00% 0.00% 134.25% 0.00% 0.00% -9,095.89% 100.00%
NP -4,236 -4,040 -11,164 -3,041 -3,140 -3,320 -2,917 28.32%
  QoQ % -4.85% 63.81% -267.08% 3.14% 5.42% -13.82% -
  Horiz. % 145.22% 138.50% 382.72% 104.26% 107.64% 113.82% 100.00%
NP to SH -4,238 -4,036 -11,149 -3,025 -3,120 3,236 -2,985 26.40%
  QoQ % -5.00% 63.80% -268.52% 3.03% -196.42% 208.41% -
  Horiz. % 141.98% 135.21% 373.50% 101.35% 104.52% -108.41% 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% 0.00% 100.00% -
Total Cost 13,298 14,908 27,281 18,699 18,358 21,832 15,597 -10.11%
  QoQ % -10.80% -45.35% 45.89% 1.86% -15.91% 39.98% -
  Horiz. % 85.26% 95.58% 174.91% 119.89% 117.70% 139.98% 100.00%
Net Worth 48,129 45,416 47,004 48,015 51,673 43,265 39,501 14.12%
  QoQ % 5.97% -3.38% -2.11% -7.08% 19.43% 9.53% -
  Horiz. % 121.84% 114.97% 118.99% 121.55% 130.81% 109.53% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 48,129 45,416 47,004 48,015 51,673 43,265 39,501 14.12%
  QoQ % 5.97% -3.38% -2.11% -7.08% 19.43% 9.53% -
  Horiz. % 121.84% 114.97% 118.99% 121.55% 130.81% 109.53% 100.00%
NOSH 392,253 361,020 361,020 361,020 352,000 323,600 331,666 11.87%
  QoQ % 8.65% 0.00% 0.00% 2.56% 8.78% -2.43% -
  Horiz. % 118.27% 108.85% 108.85% 108.85% 106.13% 97.57% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin -46.74 % -37.17 % -69.27 % -19.42 % -20.63 % -17.93 % -23.00 % 60.65%
  QoQ % -25.75% 46.34% -256.69% 5.87% -15.06% 22.04% -
  Horiz. % 203.22% 161.61% 301.17% 84.43% 89.70% 77.96% 100.00%
ROE -8.81 % -8.89 % -23.72 % -6.30 % -6.04 % 7.48 % -7.56 % 10.77%
  QoQ % 0.90% 62.52% -276.51% -4.30% -180.75% 198.94% -
  Horiz. % 116.53% 117.59% 313.76% 83.33% 79.89% -98.94% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 2.31 3.01 4.46 4.34 4.32 5.72 3.82 -28.56%
  QoQ % -23.26% -32.51% 2.76% 0.46% -24.48% 49.74% -
  Horiz. % 60.47% 78.80% 116.75% 113.61% 113.09% 149.74% 100.00%
EPS -1.18 -1.12 -3.09 -0.84 -0.98 -0.92 -0.90 19.85%
  QoQ % -5.36% 63.75% -267.86% 14.29% -6.52% -2.22% -
  Horiz. % 131.11% 124.44% 343.33% 93.33% 108.89% 102.22% 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 0.1227 0.1258 0.1302 0.1330 0.1468 0.1337 0.1191 2.01%
  QoQ % -2.46% -3.38% -2.11% -9.40% 9.80% 12.26% -
  Horiz. % 103.02% 105.63% 109.32% 111.67% 123.26% 112.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 427,253
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 2.12 2.54 3.77 3.66 3.56 4.33 2.97 -20.18%
  QoQ % -16.54% -32.63% 3.01% 2.81% -17.78% 45.79% -
  Horiz. % 71.38% 85.52% 126.94% 123.23% 119.87% 145.79% 100.00%
EPS -0.99 -0.94 -2.61 -0.71 -0.73 0.76 -0.70 26.08%
  QoQ % -5.32% 63.98% -267.61% 2.74% -196.05% 208.57% -
  Horiz. % 141.43% 134.29% 372.86% 101.43% 104.29% -108.57% 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 0.1126 0.1063 0.1100 0.1124 0.1209 0.1013 0.0925 14.05%
  QoQ % 5.93% -3.36% -2.14% -7.03% 19.35% 9.51% -
  Horiz. % 121.73% 114.92% 118.92% 121.51% 130.70% 109.51% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.1250 0.1250 0.1550 0.2000 0.1950 0.2200 0.3500 -
P/RPS 5.41 4.15 3.47 4.61 4.51 3.85 9.15 -29.62%
  QoQ % 30.36% 19.60% -24.73% 2.22% 17.14% -57.92% -
  Horiz. % 59.13% 45.36% 37.92% 50.38% 49.29% 42.08% 100.00%
P/EPS -11.57 -11.18 -5.02 -23.87 -22.00 22.00 -38.89 -55.53%
  QoQ % -3.49% -122.71% 78.97% -8.50% -200.00% 156.57% -
  Horiz. % 29.75% 28.75% 12.91% 61.38% 56.57% -56.57% 100.00%
EY -8.64 -8.94 -19.92 -4.19 -4.55 4.55 -2.57 124.91%
  QoQ % 3.36% 55.12% -375.42% 7.91% -200.00% 277.04% -
  Horiz. % 336.19% 347.86% 775.10% 163.04% 177.04% -177.04% 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 1.02 0.99 1.19 1.50 1.33 1.65 2.94 -50.72%
  QoQ % 3.03% -16.81% -20.67% 12.78% -19.39% -43.88% -
  Horiz. % 34.69% 33.67% 40.48% 51.02% 45.24% 56.12% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 02/02/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.2550 0.1150 0.1550 0.1800 0.2300 0.2100 0.2450 -
P/RPS 11.04 3.82 3.47 4.15 5.32 3.67 6.41 43.83%
  QoQ % 189.01% 10.09% -16.39% -21.99% 44.96% -42.75% -
  Horiz. % 172.23% 59.59% 54.13% 64.74% 83.00% 57.25% 100.00%
P/EPS -23.60 -10.29 -5.02 -21.48 -25.95 21.00 -27.22 -9.10%
  QoQ % -129.35% -104.98% 76.63% 17.23% -223.57% 177.15% -
  Horiz. % 86.70% 37.80% 18.44% 78.91% 95.33% -77.15% 100.00%
EY -4.24 -9.72 -19.92 -4.66 -3.85 4.76 -3.67 10.13%
  QoQ % 56.38% 51.20% -327.47% -21.04% -180.88% 229.70% -
  Horiz. % 115.53% 264.85% 542.78% 126.98% 104.90% -129.70% 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 2.08 0.91 1.19 1.35 1.57 1.57 2.06 0.65%
  QoQ % 128.57% -23.53% -11.85% -14.01% 0.00% -23.79% -
  Horiz. % 100.97% 44.17% 57.77% 65.53% 76.21% 76.21% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers