Highlights

[NWP] QoQ Quarter Result on 2012-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     -26.83%    YoY -     24.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 430 430 652 655 884 569 2,011 -66.28%
  QoQ % 0.00% -34.05% -0.46% -25.90% 55.36% -71.71% -
  Horiz. % 21.38% 21.38% 32.42% 32.57% 43.96% 28.29% 100.00%
PBT 681 681 -693 -799 -630 -1,198 -461 -
  QoQ % 0.00% 198.27% 13.27% -26.83% 47.41% -159.87% -
  Horiz. % -147.72% -147.72% 150.33% 173.32% 136.66% 259.87% 100.00%
Tax 0 0 1 0 0 0 -21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -4.76% -0.00% -0.00% -0.00% 100.00%
NP 681 681 -692 -799 -630 -1,198 -482 -
  QoQ % 0.00% 198.41% 13.39% -26.83% 47.41% -148.55% -
  Horiz. % -141.29% -141.29% 143.57% 165.77% 130.71% 248.55% 100.00%
NP to SH 681 681 -692 -799 -630 -1,198 -482 -
  QoQ % 0.00% 198.41% 13.39% -26.83% 47.41% -148.55% -
  Horiz. % -141.29% -141.29% 143.57% 165.77% 130.71% 248.55% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost -251 -251 1,344 1,454 1,514 1,767 2,493 -
  QoQ % 0.00% -118.68% -7.57% -3.96% -14.32% -29.12% -
  Horiz. % -10.07% -10.07% 53.91% 58.32% 60.73% 70.88% 100.00%
Net Worth - 52,923 50,673 52,254 51,691 54,039 43,733 -
  QoQ % 0.00% 4.44% -3.03% 1.09% -4.34% 23.57% -
  Horiz. % 0.00% 121.01% 115.87% 119.48% 118.20% 123.57% 100.00%
Dividend
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 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
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth - 52,923 50,673 52,254 51,691 54,039 43,733 -
  QoQ % 0.00% 4.44% -3.03% 1.09% -4.34% 23.57% -
  Horiz. % 0.00% 121.01% 115.87% 119.48% 118.20% 123.57% 100.00%
NOSH 324,285 324,285 314,545 319,600 314,999 323,783 321,333 0.65%
  QoQ % 0.00% 3.10% -1.58% 1.46% -2.71% 0.76% -
  Horiz. % 100.92% 100.92% 97.89% 99.46% 98.03% 100.76% 100.00%
Ratio Analysis
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 158.37 % 158.37 % -106.13 % -121.98 % -71.27 % -210.54 % -23.97 % -
  QoQ % 0.00% 249.22% 12.99% -71.15% 66.15% -778.35% -
  Horiz. % -660.70% -660.70% 442.76% 508.89% 297.33% 878.35% 100.00%
ROE - % 1.29 % -1.37 % -1.53 % -1.22 % -2.22 % -1.10 % -
  QoQ % 0.00% 194.16% 10.46% -25.41% 45.05% -101.82% -
  Horiz. % 0.00% -117.27% 124.55% 139.09% 110.91% 201.82% 100.00%
Per Share
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.13 0.13 0.21 0.20 0.28 0.18 0.63 -67.11%
  QoQ % 0.00% -38.10% 5.00% -28.57% 55.56% -71.43% -
  Horiz. % 20.63% 20.63% 33.33% 31.75% 44.44% 28.57% 100.00%
EPS 0.21 0.21 -0.22 -0.25 -0.20 -0.37 -0.15 -
  QoQ % 0.00% 195.45% 12.00% -25.00% 45.95% -146.67% -
  Horiz. % -140.00% -140.00% 146.67% 166.67% 133.33% 246.67% 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 - 0.1632 0.1611 0.1635 0.1641 0.1669 0.1361 -
  QoQ % 0.00% 1.30% -1.47% -0.37% -1.68% 22.63% -
  Horiz. % 0.00% 119.91% 118.37% 120.13% 120.57% 122.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 427,253
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.10 0.10 0.15 0.15 0.21 0.13 0.47 -66.39%
  QoQ % 0.00% -33.33% 0.00% -28.57% 61.54% -72.34% -
  Horiz. % 21.28% 21.28% 31.91% 31.91% 44.68% 27.66% 100.00%
EPS 0.16 0.16 -0.16 -0.19 -0.15 -0.28 -0.11 -
  QoQ % 0.00% 200.00% 15.79% -26.67% 46.43% -154.55% -
  Horiz. % -145.45% -145.45% 145.45% 172.73% 136.36% 254.55% 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 - 0.1239 0.1186 0.1223 0.1210 0.1265 0.1024 -
  QoQ % 0.00% 4.47% -3.03% 1.07% -4.35% 23.54% -
  Horiz. % 0.00% 121.00% 115.82% 119.43% 118.16% 123.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 31/07/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.1250 0.1600 0.1250 0.1200 0.1600 0.1200 0.1300 -
P/RPS 94.27 120.66 60.30 58.55 57.01 68.28 20.77 190.34%
  QoQ % -21.87% 100.10% 2.99% 2.70% -16.51% 228.74% -
  Horiz. % 453.88% 580.93% 290.32% 281.90% 274.48% 328.74% 100.00%
P/EPS 59.52 76.19 -56.82 -48.00 -80.00 -32.43 -86.67 -
  QoQ % -21.88% 234.09% -18.37% 40.00% -146.69% 62.58% -
  Horiz. % -68.67% -87.91% 65.56% 55.38% 92.30% 37.42% 100.00%
EY 1.68 1.31 -1.76 -2.08 -1.25 -3.08 -1.15 -
  QoQ % 28.24% 174.43% 15.38% -66.40% 59.42% -167.83% -
  Horiz. % -146.09% -113.91% 153.04% 180.87% 108.70% 267.83% 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 0.00 0.98 0.78 0.73 0.98 0.72 0.96 -
  QoQ % 0.00% 25.64% 6.85% -25.51% 36.11% -25.00% -
  Horiz. % 0.00% 102.08% 81.25% 76.04% 102.08% 75.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date - 31/07/13 29/04/13 31/01/13 31/10/12 30/07/12 27/04/12 -
Price 0.0000 0.1250 0.1300 0.1300 0.1200 0.1200 0.1400 -
P/RPS 0.00 94.27 62.72 63.43 42.76 68.28 22.37 -
  QoQ % 0.00% 50.30% -1.12% 48.34% -37.38% 205.23% -
  Horiz. % 0.00% 421.41% 280.38% 283.55% 191.15% 305.23% 100.00%
P/EPS 0.00 59.52 -59.09 -52.00 -60.00 -32.43 -93.33 -
  QoQ % 0.00% 200.73% -13.63% 13.33% -85.01% 65.25% -
  Horiz. % -0.00% -63.77% 63.31% 55.72% 64.29% 34.75% 100.00%
EY 0.00 1.68 -1.69 -1.92 -1.67 -3.08 -1.07 -
  QoQ % 0.00% 199.41% 11.98% -14.97% 45.78% -187.85% -
  Horiz. % -0.00% -157.01% 157.94% 179.44% 156.07% 287.85% 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 0.00 0.77 0.81 0.80 0.73 0.72 1.03 -
  QoQ % 0.00% -4.94% 1.25% 9.59% 1.39% -30.10% -
  Horiz. % 0.00% 74.76% 78.64% 77.67% 70.87% 69.90% 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.
 


 

212  303  527  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235-0.02 
 HSI-C5H 0.255-0.025 
 SAPNRG 0.295+0.005 
 EKOVEST 0.725-0.045 
 KNM 0.19-0.01 
 IMPIANA 0.0350.00 
 LAMBO 0.060.00 
 EKOVEST-WB 0.235-0.045 
Partners & Brokers