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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 10,663 11,545 14,067 15,756 14,206 16,117 15,410 -21.75%
  QoQ % -7.64% -17.93% -10.72% 10.91% -11.86% 4.59% -
  Horiz. % 69.20% 74.92% 91.28% 102.25% 92.19% 104.59% 100.00%
PBT -18,194 -18,076 -12,027 -11,821 -11,449 -11,269 -3,610 193.67%
  QoQ % -0.65% -50.30% -1.74% -3.25% -1.60% -212.16% -
  Horiz. % 503.99% 500.72% 333.16% 327.45% 317.15% 312.16% 100.00%
Tax 71 71 86 98 98 98 73 -1.83%
  QoQ % 0.00% -17.44% -12.24% 0.00% 0.00% 34.25% -
  Horiz. % 97.26% 97.26% 117.81% 134.25% 134.25% 134.25% 100.00%
NP -18,123 -18,005 -11,941 -11,723 -11,351 -11,171 -3,537 196.91%
  QoQ % -0.66% -50.78% -1.86% -3.28% -1.61% -215.83% -
  Horiz. % 512.38% 509.05% 337.60% 331.44% 320.92% 315.83% 100.00%
NP to SH -18,122 -18,003 -11,939 -11,719 -11,342 -11,142 -3,505 198.71%
  QoQ % -0.66% -50.79% -1.88% -3.32% -1.80% -217.89% -
  Horiz. % 517.03% 513.64% 340.63% 334.35% 323.59% 317.89% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 28,786 29,550 26,008 27,479 25,557 27,288 18,947 32.12%
  QoQ % -2.59% 13.62% -5.35% 7.52% -6.34% 44.02% -
  Horiz. % 151.93% 155.96% 137.27% 145.03% 134.89% 144.02% 100.00%
Net Worth 36,401 34,008 47,109 48,129 45,416 47,004 48,015 -16.84%
  QoQ % 7.04% -27.81% -2.12% 5.97% -3.38% -2.11% -
  Horiz. % 75.81% 70.83% 98.11% 100.24% 94.59% 97.89% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 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
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 36,401 34,008 47,109 48,129 45,416 47,004 48,015 -16.84%
  QoQ % 7.04% -27.81% -2.12% 5.97% -3.38% -2.11% -
  Horiz. % 75.81% 70.83% 98.11% 100.24% 94.59% 97.89% 100.00%
NOSH 392,253 392,253 392,253 392,253 361,020 361,020 361,020 5.68%
  QoQ % 0.00% 0.00% 0.00% 8.65% 0.00% 0.00% -
  Horiz. % 108.65% 108.65% 108.65% 108.65% 100.00% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin -169.96 % -155.95 % -84.89 % -74.40 % -79.90 % -69.31 % -22.95 % 279.47%
  QoQ % -8.98% -83.71% -14.10% 6.88% -15.28% -202.00% -
  Horiz. % 740.57% 679.52% 369.89% 324.18% 348.15% 302.00% 100.00%
ROE -49.78 % -52.94 % -25.34 % -24.35 % -24.97 % -23.70 % -7.30 % 259.18%
  QoQ % 5.97% -108.92% -4.07% 2.48% -5.36% -224.66% -
  Horiz. % 681.92% 725.21% 347.12% 333.56% 342.05% 324.66% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 2.72 2.94 3.59 4.02 3.93 4.46 4.27 -25.95%
  QoQ % -7.48% -18.11% -10.70% 2.29% -11.88% 4.45% -
  Horiz. % 63.70% 68.85% 84.07% 94.15% 92.04% 104.45% 100.00%
EPS -4.62 -4.59 -3.04 -2.99 -3.14 -3.09 -0.97 182.81%
  QoQ % -0.65% -50.99% -1.67% 4.78% -1.62% -218.56% -
  Horiz. % 476.29% 473.20% 313.40% 308.25% 323.71% 318.56% 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 0.0928 0.0867 0.1201 0.1227 0.1258 0.1302 0.1330 -21.31%
  QoQ % 7.04% -27.81% -2.12% -2.46% -3.38% -2.11% -
  Horiz. % 69.77% 65.19% 90.30% 92.26% 94.59% 97.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,253
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 2.72 2.94 3.59 4.02 3.62 4.11 3.93 -21.74%
  QoQ % -7.48% -18.11% -10.70% 11.05% -11.92% 4.58% -
  Horiz. % 69.21% 74.81% 91.35% 102.29% 92.11% 104.58% 100.00%
EPS -4.62 -4.59 -3.04 -2.99 -2.89 -2.84 -0.89 199.50%
  QoQ % -0.65% -50.99% -1.67% -3.46% -1.76% -219.10% -
  Horiz. % 519.10% 515.73% 341.57% 335.96% 324.72% 319.10% 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 0.0928 0.0867 0.1201 0.1227 0.1158 0.1198 0.1224 -16.84%
  QoQ % 7.04% -27.81% -2.12% 5.96% -3.34% -2.12% -
  Horiz. % 75.82% 70.83% 98.12% 100.25% 94.61% 97.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.0800 0.1100 0.1150 0.1250 0.1250 0.1550 0.2000 -
P/RPS 2.94 3.74 3.21 3.11 3.18 3.47 4.69 -26.73%
  QoQ % -21.39% 16.51% 3.22% -2.20% -8.36% -26.01% -
  Horiz. % 62.69% 79.74% 68.44% 66.31% 67.80% 73.99% 100.00%
P/EPS -1.73 -2.40 -3.78 -4.18 -3.98 -5.02 -20.60 -80.79%
  QoQ % 27.92% 36.51% 9.57% -5.03% 20.72% 75.63% -
  Horiz. % 8.40% 11.65% 18.35% 20.29% 19.32% 24.37% 100.00%
EY -57.75 -41.72 -26.47 -23.90 -25.13 -19.91 -4.85 420.66%
  QoQ % -38.42% -57.61% -10.75% 4.89% -26.22% -310.52% -
  Horiz. % 1,190.72% 860.21% 545.77% 492.78% 518.14% 410.52% 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 0.86 1.27 0.96 1.02 0.99 1.19 1.50 -30.96%
  QoQ % -32.28% 32.29% -5.88% 3.03% -16.81% -20.67% -
  Horiz. % 57.33% 84.67% 64.00% 68.00% 66.00% 79.33% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 31/01/19 31/10/18 01/08/18 30/04/18 02/02/18 31/10/17 31/07/17 -
Price 0.0650 0.0850 0.1250 0.2550 0.1150 0.1550 0.1800 -
P/RPS 2.39 2.89 3.49 6.35 2.92 3.47 4.22 -31.52%
  QoQ % -17.30% -17.19% -45.04% 117.47% -15.85% -17.77% -
  Horiz. % 56.64% 68.48% 82.70% 150.47% 69.19% 82.23% 100.00%
P/EPS -1.41 -1.85 -4.11 -8.54 -3.66 -5.02 -18.54 -82.02%
  QoQ % 23.78% 54.99% 51.87% -133.33% 27.09% 72.92% -
  Horiz. % 7.61% 9.98% 22.17% 46.06% 19.74% 27.08% 100.00%
EY -71.08 -54.00 -24.35 -11.72 -27.32 -19.91 -5.39 457.30%
  QoQ % -31.63% -121.77% -107.76% 57.10% -37.22% -269.39% -
  Horiz. % 1,318.74% 1,001.86% 451.76% 217.44% 506.86% 369.39% 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 0.70 0.98 1.04 2.08 0.91 1.19 1.35 -35.43%
  QoQ % -28.57% -5.77% -50.00% 128.57% -23.53% -11.85% -
  Horiz. % 51.85% 72.59% 77.04% 154.07% 67.41% 88.15% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers