Highlights

[NWP] QoQ Cumulative Quarter Result on 2016-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 30-Nov-2016  [#1]
Profit Trend QoQ -     127.10%    YoY -     269.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Revenue 16,117 11,744 7,609 4,628 12,680 9,104 6,497 82.75%
  QoQ % 37.24% 54.34% 64.41% -63.50% 39.28% 40.13% -
  Horiz. % 248.07% 180.76% 117.12% 71.23% 195.17% 140.13% 100.00%
PBT -11,262 -2,281 -1,570 830 -2,990 -1,691 -1,059 380.14%
  QoQ % -393.73% -45.29% -289.16% 127.76% -76.82% -59.68% -
  Horiz. % 1,063.46% 215.39% 148.25% -78.38% 282.34% 159.68% 100.00%
Tax 98 0 0 -1,660 73 0 0 -
  QoQ % 0.00% 0.00% 0.00% -2,373.97% 0.00% 0.00% -
  Horiz. % 134.25% 0.00% 0.00% -2,273.97% 100.00% - -
NP -11,164 -2,281 -1,570 -830 -2,917 -1,691 -1,059 377.36%
  QoQ % -389.43% -45.29% -89.16% 71.55% -72.50% -59.68% -
  Horiz. % 1,054.20% 215.39% 148.25% 78.38% 275.45% 159.68% 100.00%
NP to SH -11,149 -2,269 -1,560 809 -2,985 -1,676 -1,059 376.94%
  QoQ % -391.36% -45.45% -292.83% 127.10% -78.10% -58.26% -
  Horiz. % 1,052.79% 214.26% 147.31% -76.39% 281.87% 158.26% 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% 100.00% - - -
Total Cost 27,281 14,025 9,179 5,458 15,597 10,795 7,556 134.44%
  QoQ % 94.52% 52.79% 68.18% -65.01% 44.48% 42.87% -
  Horiz. % 361.05% 185.61% 121.48% 72.23% 206.42% 142.87% 100.00%
Net Worth 47,004 48,015 51,673 43,265 39,501 43,092 42,949 6.17%
  QoQ % -2.11% -7.08% 19.43% 9.53% -8.33% 0.33% -
  Horiz. % 109.44% 111.80% 120.31% 100.74% 91.97% 100.33% 100.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 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
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Net Worth 47,004 48,015 51,673 43,265 39,501 43,092 42,949 6.17%
  QoQ % -2.11% -7.08% 19.43% 9.53% -8.33% 0.33% -
  Horiz. % 109.44% 111.80% 120.31% 100.74% 91.97% 100.33% 100.00%
NOSH 361,020 361,020 352,000 323,600 331,666 322,307 316,969 9.02%
  QoQ % 0.00% 2.56% 8.78% -2.43% 2.90% 1.68% -
  Horiz. % 113.90% 113.90% 111.05% 102.09% 104.64% 101.68% 100.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
NP Margin -69.27 % -19.42 % -20.63 % -17.93 % -23.00 % -18.57 % -16.30 % 161.22%
  QoQ % -256.69% 5.87% -15.06% 22.04% -23.86% -13.93% -
  Horiz. % 424.97% 119.14% 126.56% 110.00% 141.10% 113.93% 100.00%
ROE -23.72 % -4.73 % -3.02 % 1.87 % -7.56 % -3.89 % -2.47 % 348.71%
  QoQ % -401.48% -56.62% -261.50% 124.74% -94.34% -57.49% -
  Horiz. % 960.32% 191.50% 122.27% -75.71% 306.07% 157.49% 100.00%
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
RPS 4.46 3.25 2.16 1.43 3.82 2.82 2.05 67.51%
  QoQ % 37.23% 50.46% 51.05% -62.57% 35.46% 37.56% -
  Horiz. % 217.56% 158.54% 105.37% 69.76% 186.34% 137.56% 100.00%
EPS -3.09 -0.63 -0.49 -0.23 -0.90 -0.52 -0.33 341.25%
  QoQ % -390.48% -28.57% -113.04% 74.44% -73.08% -57.58% -
  Horiz. % 936.36% 190.91% 148.48% 69.70% 272.73% 157.58% 100.00%
DPS 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 0.1302 0.1330 0.1468 0.1337 0.1191 0.1337 0.1355 -2.61%
  QoQ % -2.11% -9.40% 9.80% 12.26% -10.92% -1.33% -
  Horiz. % 96.09% 98.15% 108.34% 98.67% 87.90% 98.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,217
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
RPS 3.77 2.75 1.78 1.08 2.97 2.13 1.52 82.73%
  QoQ % 37.09% 54.49% 64.81% -63.64% 39.44% 40.13% -
  Horiz. % 248.03% 180.92% 117.11% 71.05% 195.39% 140.13% 100.00%
EPS -2.61 -0.53 -0.37 0.19 -0.70 -0.39 -0.25 374.29%
  QoQ % -392.45% -43.24% -294.74% 127.14% -79.49% -56.00% -
  Horiz. % 1,044.00% 212.00% 148.00% -76.00% 280.00% 156.00% 100.00%
DPS 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 0.1100 0.1124 0.1209 0.1013 0.0925 0.1009 0.1005 6.18%
  QoQ % -2.14% -7.03% 19.35% 9.51% -8.33% 0.40% -
  Horiz. % 109.45% 111.84% 120.30% 100.80% 92.04% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 26/02/16 -
Price 0.1550 0.2000 0.1950 0.2200 0.3500 0.4050 0.1350 -
P/RPS 3.47 6.15 9.02 15.38 9.15 14.34 6.59 -34.67%
  QoQ % -43.58% -31.82% -41.35% 68.09% -36.19% 117.60% -
  Horiz. % 52.66% 93.32% 136.87% 233.38% 138.85% 217.60% 100.00%
P/EPS -5.02 -31.82 -44.00 88.00 -38.89 -77.88 -40.41 -74.95%
  QoQ % 84.22% 27.68% -150.00% 326.28% 50.06% -92.72% -
  Horiz. % 12.42% 78.74% 108.88% -217.77% 96.24% 192.72% 100.00%
EY -19.92 -3.14 -2.27 1.14 -2.57 -1.28 -2.47 299.62%
  QoQ % -534.39% -38.33% -299.12% 144.36% -100.78% 48.18% -
  Horiz. % 806.48% 127.13% 91.90% -46.15% 104.05% 51.82% 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 1.19 1.50 1.33 1.65 2.94 3.03 1.00 12.24%
  QoQ % -20.67% 12.78% -19.39% -43.88% -2.97% 203.00% -
  Horiz. % 119.00% 150.00% 133.00% 165.00% 294.00% 303.00% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 28/07/16 29/04/16 -
Price 0.1550 0.1800 0.2300 0.2100 0.2450 0.3100 0.3950 -
P/RPS 3.47 5.53 10.64 14.68 6.41 10.97 19.27 -67.95%
  QoQ % -37.25% -48.03% -27.52% 129.02% -41.57% -43.07% -
  Horiz. % 18.01% 28.70% 55.22% 76.18% 33.26% 56.93% 100.00%
P/EPS -5.02 -28.64 -51.90 84.00 -27.22 -59.62 -118.23 -87.71%
  QoQ % 82.47% 44.82% -161.79% 408.60% 54.34% 49.57% -
  Horiz. % 4.25% 24.22% 43.90% -71.05% 23.02% 50.43% 100.00%
EY -19.92 -3.49 -1.93 1.19 -3.67 -1.68 -0.85 711.14%
  QoQ % -470.77% -80.83% -262.18% 132.43% -118.45% -97.65% -
  Horiz. % 2,343.53% 410.59% 227.06% -140.00% 431.76% 197.65% 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 1.19 1.35 1.57 1.57 2.06 2.32 2.92 -44.88%
  QoQ % -11.85% -14.01% 0.00% -23.79% -11.21% -20.55% -
  Horiz. % 40.75% 46.23% 53.77% 53.77% 70.55% 79.45% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers