Highlights

[NWP] QoQ TTM Result on 2017-08-31 [#4]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-Aug-2017  [#4]
Profit Trend QoQ -     -217.89%    YoY -     -283.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 14,067 15,756 14,206 16,117 15,410 18,420 13,954 0.54%
  QoQ % -10.72% 10.91% -11.86% 4.59% -16.34% 32.01% -
  Horiz. % 100.81% 112.91% 101.81% 115.50% 110.43% 132.01% 100.00%
PBT -12,027 -11,821 -11,449 -11,269 -3,610 -3,493 -3,341 135.07%
  QoQ % -1.74% -3.25% -1.60% -212.16% -3.35% -4.55% -
  Horiz. % 359.98% 353.82% 342.68% 337.29% 108.05% 104.55% 100.00%
Tax 86 98 98 98 73 73 73 11.56%
  QoQ % -12.24% 0.00% 0.00% 34.25% 0.00% 0.00% -
  Horiz. % 117.81% 134.25% 134.25% 134.25% 100.00% 100.00% 100.00%
NP -11,941 -11,723 -11,351 -11,171 -3,537 -3,420 -3,268 137.42%
  QoQ % -1.86% -3.28% -1.61% -215.83% -3.42% -4.65% -
  Horiz. % 365.39% 358.72% 347.34% 341.83% 108.23% 104.65% 100.00%
NP to SH -11,939 -11,719 -11,342 -11,142 -3,505 -3,388 -3,239 138.81%
  QoQ % -1.88% -3.32% -1.80% -217.89% -3.45% -4.60% -
  Horiz. % 368.60% 361.81% 350.17% 344.00% 108.21% 104.60% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,008 27,479 25,557 27,288 18,947 21,840 17,222 31.66%
  QoQ % -5.35% 7.52% -6.34% 44.02% -13.25% 26.81% -
  Horiz. % 151.02% 159.56% 148.40% 158.45% 110.02% 126.81% 100.00%
Net Worth 47,109 48,129 45,416 47,004 48,015 51,673 47,027 0.12%
  QoQ % -2.12% 5.97% -3.38% -2.11% -7.08% 9.88% -
  Horiz. % 100.17% 102.34% 96.57% 99.95% 102.10% 109.88% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 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
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 47,109 48,129 45,416 47,004 48,015 51,673 47,027 0.12%
  QoQ % -2.12% 5.97% -3.38% -2.11% -7.08% 9.88% -
  Horiz. % 100.17% 102.34% 96.57% 99.95% 102.10% 109.88% 100.00%
NOSH 392,253 392,253 361,020 361,020 361,020 352,000 351,739 7.55%
  QoQ % 0.00% 8.65% 0.00% 0.00% 2.56% 0.07% -
  Horiz. % 111.52% 111.52% 102.64% 102.64% 102.64% 100.07% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin -84.89 % -74.40 % -79.90 % -69.31 % -22.95 % -18.57 % -23.42 % 136.15%
  QoQ % -14.10% 6.88% -15.28% -202.00% -23.59% 20.71% -
  Horiz. % 362.47% 317.68% 341.16% 295.94% 97.99% 79.29% 100.00%
ROE -25.34 % -24.35 % -24.97 % -23.70 % -7.30 % -6.56 % -6.89 % 138.45%
  QoQ % -4.07% 2.48% -5.36% -224.66% -11.28% 4.79% -
  Horiz. % 367.78% 353.41% 362.41% 343.98% 105.95% 95.21% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 3.59 4.02 3.93 4.46 4.27 5.23 3.97 -6.49%
  QoQ % -10.70% 2.29% -11.88% 4.45% -18.36% 31.74% -
  Horiz. % 90.43% 101.26% 98.99% 112.34% 107.56% 131.74% 100.00%
EPS -3.04 -2.99 -3.14 -3.09 -0.97 -0.96 -0.92 122.01%
  QoQ % -1.67% 4.78% -1.62% -218.56% -1.04% -4.35% -
  Horiz. % 330.43% 325.00% 341.30% 335.87% 105.43% 104.35% 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 0.1201 0.1227 0.1258 0.1302 0.1330 0.1468 0.1337 -6.91%
  QoQ % -2.12% -2.46% -3.38% -2.11% -9.40% 9.80% -
  Horiz. % 89.83% 91.77% 94.09% 97.38% 99.48% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 391,935
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 3.59 4.02 3.62 4.11 3.93 4.70 3.56 0.56%
  QoQ % -10.70% 11.05% -11.92% 4.58% -16.38% 32.02% -
  Horiz. % 100.84% 112.92% 101.69% 115.45% 110.39% 132.02% 100.00%
EPS -3.04 -2.99 -2.89 -2.84 -0.89 -0.86 -0.83 137.80%
  QoQ % -1.67% -3.46% -1.76% -219.10% -3.49% -3.61% -
  Horiz. % 366.27% 360.24% 348.19% 342.17% 107.23% 103.61% 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 0.1201 0.1227 0.1158 0.1198 0.1224 0.1317 0.1199 0.11%
  QoQ % -2.12% 5.96% -3.34% -2.12% -7.06% 9.84% -
  Horiz. % 100.17% 102.34% 96.58% 99.92% 102.09% 109.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.1150 0.1250 0.1250 0.1550 0.2000 0.1950 0.2200 -
P/RPS 3.21 3.11 3.18 3.47 4.69 3.73 5.55 -30.60%
  QoQ % 3.22% -2.20% -8.36% -26.01% 25.74% -32.79% -
  Horiz. % 57.84% 56.04% 57.30% 62.52% 84.50% 67.21% 100.00%
P/EPS -3.78 -4.18 -3.98 -5.02 -20.60 -20.26 -23.89 -70.78%
  QoQ % 9.57% -5.03% 20.72% 75.63% -1.68% 15.19% -
  Horiz. % 15.82% 17.50% 16.66% 21.01% 86.23% 84.81% 100.00%
EY -26.47 -23.90 -25.13 -19.91 -4.85 -4.94 -4.19 242.12%
  QoQ % -10.75% 4.89% -26.22% -310.52% 1.82% -17.90% -
  Horiz. % 631.74% 570.41% 599.76% 475.18% 115.75% 117.90% 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 0.96 1.02 0.99 1.19 1.50 1.33 1.65 -30.33%
  QoQ % -5.88% 3.03% -16.81% -20.67% 12.78% -19.39% -
  Horiz. % 58.18% 61.82% 60.00% 72.12% 90.91% 80.61% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 01/08/18 30/04/18 02/02/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.1250 0.2550 0.1150 0.1550 0.1800 0.2300 0.2100 -
P/RPS 3.49 6.35 2.92 3.47 4.22 4.40 5.29 -24.23%
  QoQ % -45.04% 117.47% -15.85% -17.77% -4.09% -16.82% -
  Horiz. % 65.97% 120.04% 55.20% 65.60% 79.77% 83.18% 100.00%
P/EPS -4.11 -8.54 -3.66 -5.02 -18.54 -23.90 -22.80 -68.12%
  QoQ % 51.87% -133.33% 27.09% 72.92% 22.43% -4.82% -
  Horiz. % 18.03% 37.46% 16.05% 22.02% 81.32% 104.82% 100.00%
EY -24.35 -11.72 -27.32 -19.91 -5.39 -4.18 -4.39 213.67%
  QoQ % -107.76% 57.10% -37.22% -269.39% -28.95% 4.78% -
  Horiz. % 554.67% 266.97% 622.32% 453.53% 122.78% 95.22% 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 1.04 2.08 0.91 1.19 1.35 1.57 1.57 -24.03%
  QoQ % -50.00% 128.57% -23.53% -11.85% -14.01% 0.00% -
  Horiz. % 66.24% 132.48% 57.96% 75.80% 85.99% 100.00% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers