Highlights

[NWP] QoQ Annualized Quarter Result on 2018-05-31 [#3]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 01-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-May-2018  [#3]
Profit Trend QoQ -     3.82%    YoY -     -34.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 7,292 7,340 8,828 9,302 9,062 10,868 16,117 -41.15%
  QoQ % -0.65% -16.86% -5.10% 2.66% -16.62% -32.57% -
  Horiz. % 45.24% 45.54% 54.77% 57.72% 56.23% 67.43% 100.00%
PBT -4,686 -4,512 -18,080 -4,058 -4,236 -4,040 -11,262 -44.35%
  QoQ % -3.86% 75.04% -345.47% 4.19% -4.85% 64.13% -
  Horiz. % 41.61% 40.06% 160.54% 36.04% 37.61% 35.87% 100.00%
Tax 0 0 67 -17 0 0 98 -
  QoQ % 0.00% 0.00% 486.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.37% -17.69% 0.00% 0.00% 100.00%
NP -4,686 -4,512 -18,013 -4,076 -4,236 -4,040 -11,164 -44.03%
  QoQ % -3.86% 74.95% -341.93% 3.78% -4.85% 63.81% -
  Horiz. % 41.97% 40.42% 161.35% 36.51% 37.94% 36.19% 100.00%
NP to SH -4,686 -4,512 -18,007 -4,076 -4,238 -4,036 -11,149 -43.98%
  QoQ % -3.86% 74.94% -341.78% 3.82% -5.00% 63.80% -
  Horiz. % 42.03% 40.47% 161.51% 36.56% 38.01% 36.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,978 11,852 26,841 13,378 13,298 14,908 27,281 -42.32%
  QoQ % 1.06% -55.84% 100.63% 0.61% -10.80% -45.35% -
  Horiz. % 43.91% 43.44% 98.39% 49.04% 48.74% 54.65% 100.00%
Net Worth 35,263 36,401 34,008 47,109 48,129 45,416 47,004 -17.48%
  QoQ % -3.12% 7.04% -27.81% -2.12% 5.97% -3.38% -
  Horiz. % 75.02% 77.44% 72.35% 100.22% 102.39% 96.62% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 35,263 36,401 34,008 47,109 48,129 45,416 47,004 -17.48%
  QoQ % -3.12% 7.04% -27.81% -2.12% 5.97% -3.38% -
  Horiz. % 75.02% 77.44% 72.35% 100.22% 102.39% 96.62% 100.00%
NOSH 392,253 392,253 392,253 392,253 392,253 361,020 361,020 5.70%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.65% 0.00% -
  Horiz. % 108.65% 108.65% 108.65% 108.65% 108.65% 100.00% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -64.26 % -61.47 % -204.04 % -43.82 % -46.74 % -37.17 % -69.27 % -4.89%
  QoQ % -4.54% 69.87% -365.63% 6.25% -25.75% 46.34% -
  Horiz. % 92.77% 88.74% 294.56% 63.26% 67.48% 53.66% 100.00%
ROE -13.29 % -12.40 % -52.95 % -8.65 % -8.81 % -8.89 % -23.72 % -32.11%
  QoQ % -7.18% 76.58% -512.14% 1.82% 0.90% 62.52% -
  Horiz. % 56.03% 52.28% 223.23% 36.47% 37.14% 37.48% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 1.86 1.87 2.25 2.37 2.31 3.01 4.46 -44.27%
  QoQ % -0.53% -16.89% -5.06% 2.60% -23.26% -32.51% -
  Horiz. % 41.70% 41.93% 50.45% 53.14% 51.79% 67.49% 100.00%
EPS -1.20 -1.16 -4.59 -1.13 -1.18 -1.12 -3.09 -46.86%
  QoQ % -3.45% 74.73% -306.19% 4.24% -5.36% 63.75% -
  Horiz. % 38.83% 37.54% 148.54% 36.57% 38.19% 36.25% 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 0.0899 0.0928 0.0867 0.1201 0.1227 0.1258 0.1302 -21.93%
  QoQ % -3.12% 7.04% -27.81% -2.12% -2.46% -3.38% -
  Horiz. % 69.05% 71.27% 66.59% 92.24% 94.24% 96.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 431,478
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 1.69 1.70 2.05 2.16 2.10 2.52 3.74 -41.20%
  QoQ % -0.59% -17.07% -5.09% 2.86% -16.67% -32.62% -
  Horiz. % 45.19% 45.45% 54.81% 57.75% 56.15% 67.38% 100.00%
EPS -1.09 -1.05 -4.17 -0.94 -0.98 -0.94 -2.58 -43.78%
  QoQ % -3.81% 74.82% -343.62% 4.08% -4.26% 63.57% -
  Horiz. % 42.25% 40.70% 161.63% 36.43% 37.98% 36.43% 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 0.0817 0.0844 0.0788 0.1092 0.1115 0.1053 0.1089 -17.48%
  QoQ % -3.20% 7.11% -27.84% -2.06% 5.89% -3.31% -
  Horiz. % 75.02% 77.50% 72.36% 100.28% 102.39% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.0650 0.0800 0.1100 0.1150 0.1250 0.1250 0.1550 -
P/RPS 3.50 4.28 4.89 4.85 5.41 4.15 3.47 0.58%
  QoQ % -18.22% -12.47% 0.82% -10.35% 30.36% 19.60% -
  Horiz. % 100.86% 123.34% 140.92% 139.77% 155.91% 119.60% 100.00%
P/EPS -5.44 -6.95 -2.40 -11.07 -11.57 -11.18 -5.02 5.52%
  QoQ % 21.73% -189.58% 78.32% 4.32% -3.49% -122.71% -
  Horiz. % 108.37% 138.45% 47.81% 220.52% 230.48% 222.71% 100.00%
EY -18.38 -14.38 -41.73 -9.04 -8.64 -8.94 -19.92 -5.24%
  QoQ % -27.82% 65.54% -361.62% -4.63% 3.36% 55.12% -
  Horiz. % 92.27% 72.19% 209.49% 45.38% 43.37% 44.88% 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 0.72 0.86 1.27 0.96 1.02 0.99 1.19 -28.53%
  QoQ % -16.28% -32.28% 32.29% -5.88% 3.03% -16.81% -
  Horiz. % 60.50% 72.27% 106.72% 80.67% 85.71% 83.19% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 19/04/19 31/01/19 31/10/18 01/08/18 30/04/18 02/02/18 31/10/17 -
Price 0.1300 0.0650 0.0850 0.1250 0.2550 0.1150 0.1550 -
P/RPS 6.99 3.47 3.78 5.27 11.04 3.82 3.47 59.71%
  QoQ % 101.44% -8.20% -28.27% -52.26% 189.01% 10.09% -
  Horiz. % 201.44% 100.00% 108.93% 151.87% 318.16% 110.09% 100.00%
P/EPS -10.88 -5.65 -1.85 -12.03 -23.60 -10.29 -5.02 67.71%
  QoQ % -92.57% -205.41% 84.62% 49.03% -129.35% -104.98% -
  Horiz. % 216.73% 112.55% 36.85% 239.64% 470.12% 204.98% 100.00%
EY -9.19 -17.70 -54.01 -8.31 -4.24 -9.72 -19.92 -40.38%
  QoQ % 48.08% 67.23% -549.94% -95.99% 56.38% 51.20% -
  Horiz. % 46.13% 88.86% 271.13% 41.72% 21.29% 48.80% 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 1.45 0.70 0.98 1.04 2.08 0.91 1.19 14.12%
  QoQ % 107.14% -28.57% -5.77% -50.00% 128.57% -23.53% -
  Horiz. % 121.85% 58.82% 82.35% 87.39% 174.79% 76.47% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers