Highlights

[NWP] QoQ TTM Result on 2017-05-31 [#3]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2017
Quarter 31-May-2017  [#3]
Profit Trend QoQ -     -3.45%    YoY -     22.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 15,756 14,206 16,117 15,410 18,420 13,954 12,681 15.62%
  QoQ % 10.91% -11.86% 4.59% -16.34% 32.01% 10.04% -
  Horiz. % 124.25% 112.03% 127.10% 121.52% 145.26% 110.04% 100.00%
PBT -11,821 -11,449 -11,269 -3,610 -3,493 -3,341 -2,995 150.38%
  QoQ % -3.25% -1.60% -212.16% -3.35% -4.55% -11.55% -
  Horiz. % 394.69% 382.27% 376.26% 120.53% 116.63% 111.55% 100.00%
Tax 98 98 98 73 73 73 73 21.76%
  QoQ % 0.00% 0.00% 34.25% 0.00% 0.00% 0.00% -
  Horiz. % 134.25% 134.25% 134.25% 100.00% 100.00% 100.00% 100.00%
NP -11,723 -11,351 -11,171 -3,537 -3,420 -3,268 -2,922 153.13%
  QoQ % -3.28% -1.61% -215.83% -3.42% -4.65% -11.84% -
  Horiz. % 401.20% 388.47% 382.31% 121.05% 117.04% 111.84% 100.00%
NP to SH -11,719 -11,342 -11,142 -3,505 -3,388 -3,239 -2,906 154.00%
  QoQ % -3.32% -1.80% -217.89% -3.45% -4.60% -11.46% -
  Horiz. % 403.27% 390.30% 383.41% 120.61% 116.59% 111.46% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,479 25,557 27,288 18,947 21,840 17,222 15,603 45.99%
  QoQ % 7.52% -6.34% 44.02% -13.25% 26.81% 10.38% -
  Horiz. % 176.11% 163.80% 174.89% 121.43% 139.97% 110.38% 100.00%
Net Worth 48,129 45,416 47,004 48,015 51,673 47,027 40,381 12.45%
  QoQ % 5.97% -3.38% -2.11% -7.08% 9.88% 16.46% -
  Horiz. % 119.19% 112.47% 116.40% 118.90% 127.96% 116.46% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 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
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 48,129 45,416 47,004 48,015 51,673 47,027 40,381 12.45%
  QoQ % 5.97% -3.38% -2.11% -7.08% 9.88% 16.46% -
  Horiz. % 119.19% 112.47% 116.40% 118.90% 127.96% 116.46% 100.00%
NOSH 392,253 361,020 361,020 361,020 352,000 351,739 318,717 14.89%
  QoQ % 8.65% 0.00% 0.00% 2.56% 0.07% 10.36% -
  Horiz. % 123.07% 113.27% 113.27% 113.27% 110.44% 110.36% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin -74.40 % -79.90 % -69.31 % -22.95 % -18.57 % -23.42 % -23.04 % 118.94%
  QoQ % 6.88% -15.28% -202.00% -23.59% 20.71% -1.65% -
  Horiz. % 322.92% 346.79% 300.82% 99.61% 80.60% 101.65% 100.00%
ROE -24.35 % -24.97 % -23.70 % -7.30 % -6.56 % -6.89 % -7.20 % 125.81%
  QoQ % 2.48% -5.36% -224.66% -11.28% 4.79% 4.31% -
  Horiz. % 338.19% 346.81% 329.17% 101.39% 91.11% 95.69% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 4.02 3.93 4.46 4.27 5.23 3.97 3.98 0.67%
  QoQ % 2.29% -11.88% 4.45% -18.36% 31.74% -0.25% -
  Horiz. % 101.01% 98.74% 112.06% 107.29% 131.41% 99.75% 100.00%
EPS -2.99 -3.14 -3.09 -0.97 -0.96 -0.92 -0.91 121.50%
  QoQ % 4.78% -1.62% -218.56% -1.04% -4.35% -1.10% -
  Horiz. % 328.57% 345.05% 339.56% 106.59% 105.49% 101.10% 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 0.1227 0.1258 0.1302 0.1330 0.1468 0.1337 0.1267 -2.12%
  QoQ % -2.46% -3.38% -2.11% -9.40% 9.80% 5.52% -
  Horiz. % 96.84% 99.29% 102.76% 104.97% 115.86% 105.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 391,935
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 4.02 3.62 4.11 3.93 4.70 3.56 3.24 15.51%
  QoQ % 11.05% -11.92% 4.58% -16.38% 32.02% 9.88% -
  Horiz. % 124.07% 111.73% 126.85% 121.30% 145.06% 109.88% 100.00%
EPS -2.99 -2.89 -2.84 -0.89 -0.86 -0.83 -0.74 154.33%
  QoQ % -3.46% -1.76% -219.10% -3.49% -3.61% -12.16% -
  Horiz. % 404.05% 390.54% 383.78% 120.27% 116.22% 112.16% 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 0.1228 0.1159 0.1199 0.1225 0.1318 0.1200 0.1030 12.47%
  QoQ % 5.95% -3.34% -2.12% -7.06% 9.83% 16.50% -
  Horiz. % 119.22% 112.52% 116.41% 118.93% 127.96% 116.50% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.1250 0.1250 0.1550 0.2000 0.1950 0.2200 0.3500 -
P/RPS 3.11 3.18 3.47 4.69 3.73 5.55 8.80 -50.11%
  QoQ % -2.20% -8.36% -26.01% 25.74% -32.79% -36.93% -
  Horiz. % 35.34% 36.14% 39.43% 53.30% 42.39% 63.07% 100.00%
P/EPS -4.18 -3.98 -5.02 -20.60 -20.26 -23.89 -38.39 -77.29%
  QoQ % -5.03% 20.72% 75.63% -1.68% 15.19% 37.77% -
  Horiz. % 10.89% 10.37% 13.08% 53.66% 52.77% 62.23% 100.00%
EY -23.90 -25.13 -19.91 -4.85 -4.94 -4.19 -2.61 339.47%
  QoQ % 4.89% -26.22% -310.52% 1.82% -17.90% -60.54% -
  Horiz. % 915.71% 962.84% 762.84% 185.82% 189.27% 160.54% 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 1.02 0.99 1.19 1.50 1.33 1.65 2.76 -48.60%
  QoQ % 3.03% -16.81% -20.67% 12.78% -19.39% -40.22% -
  Horiz. % 36.96% 35.87% 43.12% 54.35% 48.19% 59.78% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 02/02/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.2550 0.1150 0.1550 0.1800 0.2300 0.2100 0.2450 -
P/RPS 6.35 2.92 3.47 4.22 4.40 5.29 6.16 2.05%
  QoQ % 117.47% -15.85% -17.77% -4.09% -16.82% -14.12% -
  Horiz. % 103.08% 47.40% 56.33% 68.51% 71.43% 85.88% 100.00%
P/EPS -8.54 -3.66 -5.02 -18.54 -23.90 -22.80 -26.87 -53.53%
  QoQ % -133.33% 27.09% 72.92% 22.43% -4.82% 15.15% -
  Horiz. % 31.78% 13.62% 18.68% 69.00% 88.95% 84.85% 100.00%
EY -11.72 -27.32 -19.91 -5.39 -4.18 -4.39 -3.72 115.36%
  QoQ % 57.10% -37.22% -269.39% -28.95% 4.78% -18.01% -
  Horiz. % 315.05% 734.41% 535.22% 144.89% 112.37% 118.01% 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 2.08 0.91 1.19 1.35 1.57 1.57 1.93 5.13%
  QoQ % 128.57% -23.53% -11.85% -14.01% 0.00% -18.65% -
  Horiz. % 107.77% 47.15% 61.66% 69.95% 81.35% 81.35% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers