Highlights

[NWP] QoQ TTM Result on 2018-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -0.66%    YoY -     -59.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 7,353 7,282 7,943 10,663 11,545 14,067 15,756 -45.59%
  QoQ % 0.98% -8.32% -25.51% -7.64% -17.93% -10.72% -
  Horiz. % 46.67% 46.22% 50.41% 67.68% 73.27% 89.28% 100.00%
PBT -18,466 -17,234 -18,297 -18,194 -18,076 -12,027 -11,821 42.80%
  QoQ % -7.15% 5.81% -0.57% -0.65% -50.30% -1.74% -
  Horiz. % 156.21% 145.79% 154.78% 153.91% 152.91% 101.74% 100.00%
Tax 83 1 71 71 71 86 98 -12.43%
  QoQ % 8,200.00% -98.59% 0.00% 0.00% -17.44% -12.24% -
  Horiz. % 84.69% 1.02% 72.45% 72.45% 72.45% 87.76% 100.00%
NP -18,383 -17,233 -18,226 -18,123 -18,005 -11,941 -11,723 43.23%
  QoQ % -6.67% 5.45% -0.57% -0.66% -50.78% -1.86% -
  Horiz. % 156.81% 147.00% 155.47% 154.59% 153.59% 101.86% 100.00%
NP to SH -18,380 -17,230 -18,223 -18,122 -18,003 -11,939 -11,719 43.25%
  QoQ % -6.67% 5.45% -0.56% -0.66% -50.79% -1.88% -
  Horiz. % 156.84% 147.03% 155.50% 154.64% 153.62% 101.88% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,736 24,515 26,169 28,786 29,550 26,008 27,479 -5.10%
  QoQ % 4.98% -6.32% -9.09% -2.59% 13.62% -5.35% -
  Horiz. % 93.66% 89.21% 95.23% 104.76% 107.54% 94.65% 100.00%
Net Worth 38,394 - 35,263 36,401 34,008 47,109 48,129 -16.51%
  QoQ % 0.00% 0.00% -3.12% 7.04% -27.81% -2.12% -
  Horiz. % 79.77% 0.00% 73.27% 75.63% 70.66% 97.88% 100.00%
Dividend
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 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
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 38,394 - 35,263 36,401 34,008 47,109 48,129 -16.51%
  QoQ % 0.00% 0.00% -3.12% 7.04% -27.81% -2.12% -
  Horiz. % 79.77% 0.00% 73.27% 75.63% 70.66% 97.88% 100.00%
NOSH 472,253 391,935 392,253 392,253 392,253 392,253 392,253 15.98%
  QoQ % 20.49% -0.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.40% 99.92% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin -250.01 % -236.65 % -229.46 % -169.96 % -155.95 % -84.89 % -74.40 % 163.28%
  QoQ % -5.65% -3.13% -35.01% -8.98% -83.71% -14.10% -
  Horiz. % 336.03% 318.08% 308.41% 228.44% 209.61% 114.10% 100.00%
ROE -47.87 % - % -51.68 % -49.78 % -52.94 % -25.34 % -24.35 % 71.58%
  QoQ % 0.00% 0.00% -3.82% 5.97% -108.92% -4.07% -
  Horiz. % 196.59% 0.00% 212.24% 204.44% 217.41% 104.07% 100.00%
Per Share
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 1.56 1.86 2.02 2.72 2.94 3.59 4.02 -53.05%
  QoQ % -16.13% -7.92% -25.74% -7.48% -18.11% -10.70% -
  Horiz. % 38.81% 46.27% 50.25% 67.66% 73.13% 89.30% 100.00%
EPS -3.89 -4.40 -4.65 -4.62 -4.59 -3.04 -2.99 23.39%
  QoQ % 11.59% 5.38% -0.65% -0.65% -50.99% -1.67% -
  Horiz. % 130.10% 147.16% 155.52% 154.52% 153.51% 101.67% 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 0.0813 - 0.0899 0.0928 0.0867 0.1201 0.1227 -28.02%
  QoQ % 0.00% 0.00% -3.12% 7.04% -27.81% -2.12% -
  Horiz. % 66.26% 0.00% 73.27% 75.63% 70.66% 97.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 431,478
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 1.70 1.69 1.84 2.47 2.68 3.26 3.65 -45.68%
  QoQ % 0.59% -8.15% -25.51% -7.84% -17.79% -10.68% -
  Horiz. % 46.58% 46.30% 50.41% 67.67% 73.42% 89.32% 100.00%
EPS -4.26 -3.99 -4.22 -4.20 -4.17 -2.77 -2.72 43.09%
  QoQ % -6.77% 5.45% -0.48% -0.72% -50.54% -1.84% -
  Horiz. % 156.62% 146.69% 155.15% 154.41% 153.31% 101.84% 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 0.0890 - 0.0817 0.0844 0.0788 0.1092 0.1115 -16.47%
  QoQ % 0.00% 0.00% -3.20% 7.11% -27.84% -2.06% -
  Horiz. % 79.82% 0.00% 73.27% 75.70% 70.67% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 31/05/19 01/03/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.1100 0.0650 0.0650 0.0800 0.1100 0.1150 0.1250 -
P/RPS 7.06 3.50 3.21 2.94 3.74 3.21 3.11 92.47%
  QoQ % 101.71% 9.03% 9.18% -21.39% 16.51% 3.22% -
  Horiz. % 227.01% 112.54% 103.22% 94.53% 120.26% 103.22% 100.00%
P/EPS -2.83 -1.48 -1.40 -1.73 -2.40 -3.78 -4.18 -26.77%
  QoQ % -91.22% -5.71% 19.08% 27.92% 36.51% 9.57% -
  Horiz. % 67.70% 35.41% 33.49% 41.39% 57.42% 90.43% 100.00%
EY -35.38 -67.63 -71.47 -57.75 -41.72 -26.47 -23.90 36.79%
  QoQ % 47.69% 5.37% -23.76% -38.42% -57.61% -10.75% -
  Horiz. % 148.03% 282.97% 299.04% 241.63% 174.56% 110.75% 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 1.35 0.00 0.72 0.86 1.27 0.96 1.02 25.09%
  QoQ % 0.00% 0.00% -16.28% -32.28% 32.29% -5.88% -
  Horiz. % 132.35% 0.00% 70.59% 84.31% 124.51% 94.12% 100.00%
Price Multiplier on Announcement Date
31/05/19 01/03/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 31/07/19 - 19/04/19 31/01/19 31/10/18 01/08/18 30/04/18 -
Price 0.0900 0.0000 0.1300 0.0650 0.0850 0.1250 0.2550 -
P/RPS 5.78 0.00 6.42 2.39 2.89 3.49 6.35 -7.24%
  QoQ % 0.00% 0.00% 168.62% -17.30% -17.19% -45.04% -
  Horiz. % 91.02% 0.00% 101.10% 37.64% 45.51% 54.96% 100.00%
P/EPS -2.31 0.00 -2.80 -1.41 -1.85 -4.11 -8.54 -64.81%
  QoQ % 0.00% 0.00% -98.58% 23.78% 54.99% 51.87% -
  Horiz. % 27.05% -0.00% 32.79% 16.51% 21.66% 48.13% 100.00%
EY -43.24 0.00 -35.74 -71.08 -54.00 -24.35 -11.72 183.68%
  QoQ % 0.00% 0.00% 49.72% -31.63% -121.77% -107.76% -
  Horiz. % 368.94% -0.00% 304.95% 606.48% 460.75% 207.76% 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 1.11 0.00 1.45 0.70 0.98 1.04 2.08 -39.44%
  QoQ % 0.00% 0.00% 107.14% -28.57% -5.77% -50.00% -
  Horiz. % 53.37% 0.00% 69.71% 33.65% 47.12% 50.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers