Highlights

[NWP] QoQ TTM 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 -     -1.80%    YoY -     -250.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 11,545 14,067 15,756 14,206 16,117 15,410 18,420 -26.70%
  QoQ % -17.93% -10.72% 10.91% -11.86% 4.59% -16.34% -
  Horiz. % 62.68% 76.37% 85.54% 77.12% 87.50% 83.66% 100.00%
PBT -18,076 -12,027 -11,821 -11,449 -11,269 -3,610 -3,493 198.29%
  QoQ % -50.30% -1.74% -3.25% -1.60% -212.16% -3.35% -
  Horiz. % 517.49% 344.32% 338.42% 327.77% 322.62% 103.35% 100.00%
Tax 71 86 98 98 98 73 73 -1.83%
  QoQ % -17.44% -12.24% 0.00% 0.00% 34.25% 0.00% -
  Horiz. % 97.26% 117.81% 134.25% 134.25% 134.25% 100.00% 100.00%
NP -18,005 -11,941 -11,723 -11,351 -11,171 -3,537 -3,420 201.72%
  QoQ % -50.78% -1.86% -3.28% -1.61% -215.83% -3.42% -
  Horiz. % 526.46% 349.15% 342.78% 331.90% 326.64% 103.42% 100.00%
NP to SH -18,003 -11,939 -11,719 -11,342 -11,142 -3,505 -3,388 203.58%
  QoQ % -50.79% -1.88% -3.32% -1.80% -217.89% -3.45% -
  Horiz. % 531.38% 352.39% 345.90% 334.77% 328.87% 103.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,550 26,008 27,479 25,557 27,288 18,947 21,840 22.26%
  QoQ % 13.62% -5.35% 7.52% -6.34% 44.02% -13.25% -
  Horiz. % 135.30% 119.08% 125.82% 117.02% 124.95% 86.75% 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 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
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 -155.95 % -84.89 % -74.40 % -79.90 % -69.31 % -22.95 % -18.57 % 311.56%
  QoQ % -83.71% -14.10% 6.88% -15.28% -202.00% -23.59% -
  Horiz. % 839.80% 457.14% 400.65% 430.26% 373.24% 123.59% 100.00%
ROE -52.94 % -25.34 % -24.35 % -24.97 % -23.70 % -7.30 % -6.56 % 300.81%
  QoQ % -108.92% -4.07% 2.48% -5.36% -224.66% -11.28% -
  Horiz. % 807.01% 386.28% 371.19% 380.64% 361.28% 111.28% 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 2.94 3.59 4.02 3.93 4.46 4.27 5.23 -31.82%
  QoQ % -18.11% -10.70% 2.29% -11.88% 4.45% -18.36% -
  Horiz. % 56.21% 68.64% 76.86% 75.14% 85.28% 81.64% 100.00%
EPS -4.59 -3.04 -2.99 -3.14 -3.09 -0.97 -0.96 183.00%
  QoQ % -50.99% -1.67% 4.78% -1.62% -218.56% -1.04% -
  Horiz. % 478.13% 316.67% 311.46% 327.08% 321.88% 101.04% 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 - 392,253
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 2.94 3.59 4.02 3.62 4.11 3.93 4.70 -26.80%
  QoQ % -18.11% -10.70% 11.05% -11.92% 4.58% -16.38% -
  Horiz. % 62.55% 76.38% 85.53% 77.02% 87.45% 83.62% 100.00%
EPS -4.59 -3.04 -2.99 -2.89 -2.84 -0.89 -0.86 204.47%
  QoQ % -50.99% -1.67% -3.46% -1.76% -219.10% -3.49% -
  Horiz. % 533.72% 353.49% 347.67% 336.05% 330.23% 103.49% 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 0.1158 0.1198 0.1224 0.1317 -24.27%
  QoQ % -27.81% -2.12% 5.96% -3.34% -2.12% -7.06% -
  Horiz. % 65.83% 91.19% 93.17% 87.93% 90.96% 92.94% 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 3.74 3.21 3.11 3.18 3.47 4.69 3.73 0.18%
  QoQ % 16.51% 3.22% -2.20% -8.36% -26.01% 25.74% -
  Horiz. % 100.27% 86.06% 83.38% 85.25% 93.03% 125.74% 100.00%
P/EPS -2.40 -3.78 -4.18 -3.98 -5.02 -20.60 -20.26 -75.79%
  QoQ % 36.51% 9.57% -5.03% 20.72% 75.63% -1.68% -
  Horiz. % 11.85% 18.66% 20.63% 19.64% 24.78% 101.68% 100.00%
EY -41.72 -26.47 -23.90 -25.13 -19.91 -4.85 -4.94 313.10%
  QoQ % -57.61% -10.75% 4.89% -26.22% -310.52% 1.82% -
  Horiz. % 844.53% 535.83% 483.81% 508.70% 403.04% 98.18% 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 2.89 3.49 6.35 2.92 3.47 4.22 4.40 -24.38%
  QoQ % -17.19% -45.04% 117.47% -15.85% -17.77% -4.09% -
  Horiz. % 65.68% 79.32% 144.32% 66.36% 78.86% 95.91% 100.00%
P/EPS -1.85 -4.11 -8.54 -3.66 -5.02 -18.54 -23.90 -81.75%
  QoQ % 54.99% 51.87% -133.33% 27.09% 72.92% 22.43% -
  Horiz. % 7.74% 17.20% 35.73% 15.31% 21.00% 77.57% 100.00%
EY -54.00 -24.35 -11.72 -27.32 -19.91 -5.39 -4.18 448.01%
  QoQ % -121.77% -107.76% 57.10% -37.22% -269.39% -28.95% -
  Horiz. % 1,291.87% 582.54% 280.38% 653.59% 476.32% 128.95% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers