Highlights

[NWP] QoQ TTM Result on 2017-02-28 [#2]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 28-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 28-Feb-2017  [#2]
Profit Trend QoQ -     -4.60%    YoY -     4.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 14,206 16,117 15,410 18,420 13,954 12,681 11,882 12.64%
  QoQ % -11.86% 4.59% -16.34% 32.01% 10.04% 6.72% -
  Horiz. % 119.56% 135.64% 129.69% 155.02% 117.44% 106.72% 100.00%
PBT -11,449 -11,269 -3,610 -3,493 -3,341 -2,995 -4,547 84.98%
  QoQ % -1.60% -212.16% -3.35% -4.55% -11.55% 34.13% -
  Horiz. % 251.79% 247.83% 79.39% 76.82% 73.48% 65.87% 100.00%
Tax 98 98 73 73 73 73 25 148.41%
  QoQ % 0.00% 34.25% 0.00% 0.00% 0.00% 192.00% -
  Horiz. % 392.00% 392.00% 292.00% 292.00% 292.00% 292.00% 100.00%
NP -11,351 -11,171 -3,537 -3,420 -3,268 -2,922 -4,522 84.60%
  QoQ % -1.61% -215.83% -3.42% -4.65% -11.84% 35.38% -
  Horiz. % 251.02% 247.04% 78.22% 75.63% 72.27% 64.62% 100.00%
NP to SH -11,342 -11,142 -3,505 -3,388 -3,239 -2,906 -4,520 84.55%
  QoQ % -1.80% -217.89% -3.45% -4.60% -11.46% 35.71% -
  Horiz. % 250.93% 246.50% 77.54% 74.96% 71.66% 64.29% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,557 27,288 18,947 21,840 17,222 15,603 16,404 34.36%
  QoQ % -6.34% 44.02% -13.25% 26.81% 10.38% -4.88% -
  Horiz. % 155.80% 166.35% 115.50% 133.14% 104.99% 95.12% 100.00%
Net Worth 45,416 47,004 48,015 51,673 47,027 40,381 42,150 5.10%
  QoQ % -3.38% -2.11% -7.08% 9.88% 16.46% -4.20% -
  Horiz. % 107.75% 111.52% 113.91% 122.59% 111.57% 95.80% 100.00%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 45,416 47,004 48,015 51,673 47,027 40,381 42,150 5.10%
  QoQ % -3.38% -2.11% -7.08% 9.88% 16.46% -4.20% -
  Horiz. % 107.75% 111.52% 113.91% 122.59% 111.57% 95.80% 100.00%
NOSH 361,020 361,020 361,020 352,000 351,739 318,717 315,263 9.45%
  QoQ % 0.00% 0.00% 2.56% 0.07% 10.36% 1.10% -
  Horiz. % 114.51% 114.51% 114.51% 111.65% 111.57% 101.10% 100.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin -79.90 % -69.31 % -22.95 % -18.57 % -23.42 % -23.04 % -38.06 % 63.88%
  QoQ % -15.28% -202.00% -23.59% 20.71% -1.65% 39.46% -
  Horiz. % 209.93% 182.11% 60.30% 48.79% 61.53% 60.54% 100.00%
ROE -24.97 % -23.70 % -7.30 % -6.56 % -6.89 % -7.20 % -10.72 % 75.63%
  QoQ % -5.36% -224.66% -11.28% 4.79% 4.31% 32.84% -
  Horiz. % 232.93% 221.08% 68.10% 61.19% 64.27% 67.16% 100.00%
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 3.93 4.46 4.27 5.23 3.97 3.98 3.77 2.81%
  QoQ % -11.88% 4.45% -18.36% 31.74% -0.25% 5.57% -
  Horiz. % 104.24% 118.30% 113.26% 138.73% 105.31% 105.57% 100.00%
EPS -3.14 -3.09 -0.97 -0.96 -0.92 -0.91 -1.43 68.86%
  QoQ % -1.62% -218.56% -1.04% -4.35% -1.10% 36.36% -
  Horiz. % 219.58% 216.08% 67.83% 67.13% 64.34% 63.64% 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 0.1258 0.1302 0.1330 0.1468 0.1337 0.1267 0.1337 -3.98%
  QoQ % -3.38% -2.11% -9.40% 9.80% 5.52% -5.24% -
  Horiz. % 94.09% 97.38% 99.48% 109.80% 100.00% 94.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 391,935
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 3.62 4.11 3.93 4.70 3.56 3.23 3.03 12.58%
  QoQ % -11.92% 4.58% -16.38% 32.02% 10.22% 6.60% -
  Horiz. % 119.47% 135.64% 129.70% 155.12% 117.49% 106.60% 100.00%
EPS -2.89 -2.84 -0.89 -0.86 -0.83 -0.74 -1.15 84.74%
  QoQ % -1.76% -219.10% -3.49% -3.61% -12.16% 35.65% -
  Horiz. % 251.30% 246.96% 77.39% 74.78% 72.17% 64.35% 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 0.1158 0.1198 0.1224 0.1317 0.1199 0.1029 0.1075 5.08%
  QoQ % -3.34% -2.12% -7.06% 9.84% 16.52% -4.28% -
  Horiz. % 107.72% 111.44% 113.86% 122.51% 111.53% 95.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.1250 0.1550 0.2000 0.1950 0.2200 0.3500 0.4050 -
P/RPS 3.18 3.47 4.69 3.73 5.55 8.80 10.75 -55.57%
  QoQ % -8.36% -26.01% 25.74% -32.79% -36.93% -18.14% -
  Horiz. % 29.58% 32.28% 43.63% 34.70% 51.63% 81.86% 100.00%
P/EPS -3.98 -5.02 -20.60 -20.26 -23.89 -38.39 -28.25 -72.89%
  QoQ % 20.72% 75.63% -1.68% 15.19% 37.77% -35.89% -
  Horiz. % 14.09% 17.77% 72.92% 71.72% 84.57% 135.89% 100.00%
EY -25.13 -19.91 -4.85 -4.94 -4.19 -2.61 -3.54 268.93%
  QoQ % -26.22% -310.52% 1.82% -17.90% -60.54% 26.27% -
  Horiz. % 709.89% 562.43% 137.01% 139.55% 118.36% 73.73% 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 0.99 1.19 1.50 1.33 1.65 2.76 3.03 -52.53%
  QoQ % -16.81% -20.67% 12.78% -19.39% -40.22% -8.91% -
  Horiz. % 32.67% 39.27% 49.50% 43.89% 54.46% 91.09% 100.00%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 02/02/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 28/07/16 -
Price 0.1150 0.1550 0.1800 0.2300 0.2100 0.2450 0.3100 -
P/RPS 2.92 3.47 4.22 4.40 5.29 6.16 8.23 -49.85%
  QoQ % -15.85% -17.77% -4.09% -16.82% -14.12% -25.15% -
  Horiz. % 35.48% 42.16% 51.28% 53.46% 64.28% 74.85% 100.00%
P/EPS -3.66 -5.02 -18.54 -23.90 -22.80 -26.87 -21.62 -69.36%
  QoQ % 27.09% 72.92% 22.43% -4.82% 15.15% -24.28% -
  Horiz. % 16.93% 23.22% 85.75% 110.55% 105.46% 124.28% 100.00%
EY -27.32 -19.91 -5.39 -4.18 -4.39 -3.72 -4.62 226.66%
  QoQ % -37.22% -269.39% -28.95% 4.78% -18.01% 19.48% -
  Horiz. % 591.34% 430.95% 116.67% 90.48% 95.02% 80.52% 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 0.91 1.19 1.35 1.57 1.57 1.93 2.32 -46.39%
  QoQ % -23.53% -11.85% -14.01% 0.00% -18.65% -16.81% -
  Horiz. % 39.22% 51.29% 58.19% 67.67% 67.67% 83.19% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers