Highlights

[NWP] QoQ Cumulative 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 -     90.95%    YoY -     -224.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 6,977 4,531 2,717 16,117 11,744 7,609 10.38%
  QoQ % 26.53% 53.98% 66.76% -83.14% 37.24% 54.34% -
  Horiz. % 116.02% 91.69% 59.55% 35.71% 211.81% 154.34% 100.00%
PBT -18,080 -3,044 -2,118 -1,010 -11,262 -2,281 -1,570 407.69%
  QoQ % -493.96% -43.72% -109.70% 91.03% -393.73% -45.29% -
  Horiz. % 1,151.59% 193.89% 134.90% 64.33% 717.32% 145.29% 100.00%
Tax 67 -13 0 0 98 0 0 -
  QoQ % 615.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.37% -13.27% 0.00% 0.00% 100.00% - -
NP -18,013 -3,057 -2,118 -1,010 -11,164 -2,281 -1,570 406.44%
  QoQ % -489.24% -44.33% -109.70% 90.95% -389.43% -45.29% -
  Horiz. % 1,147.32% 194.71% 134.90% 64.33% 711.08% 145.29% 100.00%
NP to SH -18,007 -3,057 -2,119 -1,009 -11,149 -2,269 -1,560 408.48%
  QoQ % -489.04% -44.27% -110.01% 90.95% -391.36% -45.45% -
  Horiz. % 1,154.29% 195.96% 135.83% 64.68% 714.68% 145.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,841 10,034 6,649 3,727 27,281 14,025 9,179 104.09%
  QoQ % 167.50% 50.91% 78.40% -86.34% 94.52% 52.79% -
  Horiz. % 292.42% 109.31% 72.44% 40.60% 297.21% 152.79% 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 % -6.49 % -4.40 % -2.22 % -23.72 % -4.73 % -3.02 % 571.39%
  QoQ % -715.87% -47.50% -98.20% 90.64% -401.48% -56.62% -
  Horiz. % 1,753.31% 214.90% 145.70% 73.51% 785.43% 156.62% 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 1.78 1.16 0.75 4.46 3.25 2.16 2.75%
  QoQ % 26.40% 53.45% 54.67% -83.18% 37.23% 50.46% -
  Horiz. % 104.17% 82.41% 53.70% 34.72% 206.48% 150.46% 100.00%
EPS -4.59 -0.85 -0.59 -0.28 -3.09 -0.63 -0.49 342.56%
  QoQ % -440.00% -44.07% -110.71% 90.94% -390.48% -28.57% -
  Horiz. % 936.73% 173.47% 120.41% 57.14% 630.61% 128.57% 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 0.0867 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 1.63 1.06 0.64 3.77 2.75 1.78 10.56%
  QoQ % 26.99% 53.77% 65.62% -83.02% 37.09% 54.49% -
  Horiz. % 116.29% 91.57% 59.55% 35.96% 211.80% 154.49% 100.00%
EPS -4.21 -0.72 -0.50 -0.24 -2.61 -0.53 -0.37 403.65%
  QoQ % -484.72% -44.00% -108.33% 90.80% -392.45% -43.24% -
  Horiz. % 1,137.84% 194.59% 135.14% 64.86% 705.41% 143.24% 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 6.47 10.82 16.61 3.47 6.15 9.02 -33.44%
  QoQ % -24.42% -40.20% -34.86% 378.67% -43.58% -31.82% -
  Horiz. % 54.21% 71.73% 119.96% 184.15% 38.47% 68.18% 100.00%
P/EPS -2.40 -14.76 -23.14 -44.72 -5.02 -31.82 -44.00 -85.54%
  QoQ % 83.74% 36.21% 48.26% -790.84% 84.22% 27.68% -
  Horiz. % 5.45% 33.55% 52.59% 101.64% 11.41% 72.32% 100.00%
EY -41.73 -6.78 -4.32 -2.24 -19.92 -3.14 -2.27 592.86%
  QoQ % -515.49% -56.94% -92.86% 88.76% -534.39% -38.33% -
  Horiz. % 1,838.33% 298.68% 190.31% 98.68% 877.53% 138.33% 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 7.03 22.08 15.28 3.47 5.53 10.64 -49.74%
  QoQ % -46.23% -68.16% 44.50% 340.35% -37.25% -48.03% -
  Horiz. % 35.53% 66.07% 207.52% 143.61% 32.61% 51.97% 100.00%
P/EPS -1.85 -16.04 -47.20 -41.15 -5.02 -28.64 -51.90 -89.10%
  QoQ % 88.47% 66.02% -14.70% -719.72% 82.47% 44.82% -
  Horiz. % 3.56% 30.91% 90.94% 79.29% 9.67% 55.18% 100.00%
EY -54.01 -6.23 -2.12 -2.43 -19.92 -3.49 -1.93 816.17%
  QoQ % -766.93% -193.87% 12.76% 87.80% -470.77% -80.83% -
  Horiz. % 2,798.45% 322.80% 109.84% 125.91% 1,032.12% 180.83% 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.
 


 

296  253  560  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 IFCAMSC 0.475+0.09 
 GPACKET-WB 0.320.00 
 SAPNRG 0.27+0.005 
 JCY 0.20+0.01 
 HSI-H8B 0.175-0.005 
 KEYASIC 0.075+0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. JAKS - 一个大起大落的公司! Stockpick2u
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers