Highlights

[NWP] QoQ TTM Result on 2018-05-31 [#3]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 01-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 31-May-2018  [#3]
Profit Trend QoQ -     -1.88%    YoY -     -240.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 7,943 10,663 11,545 14,067 15,756 14,206 16,117 -37.69%
  QoQ % -25.51% -7.64% -17.93% -10.72% 10.91% -11.86% -
  Horiz. % 49.28% 66.16% 71.63% 87.28% 97.76% 88.14% 100.00%
PBT -18,297 -18,194 -18,076 -12,027 -11,821 -11,449 -11,269 38.27%
  QoQ % -0.57% -0.65% -50.30% -1.74% -3.25% -1.60% -
  Horiz. % 162.37% 161.45% 160.40% 106.73% 104.90% 101.60% 100.00%
Tax 71 71 71 86 98 98 98 -19.38%
  QoQ % 0.00% 0.00% -17.44% -12.24% 0.00% 0.00% -
  Horiz. % 72.45% 72.45% 72.45% 87.76% 100.00% 100.00% 100.00%
NP -18,226 -18,123 -18,005 -11,941 -11,723 -11,351 -11,171 38.71%
  QoQ % -0.57% -0.66% -50.78% -1.86% -3.28% -1.61% -
  Horiz. % 163.15% 162.23% 161.18% 106.89% 104.94% 101.61% 100.00%
NP to SH -18,223 -18,122 -18,003 -11,939 -11,719 -11,342 -11,142 38.94%
  QoQ % -0.56% -0.66% -50.79% -1.88% -3.32% -1.80% -
  Horiz. % 163.55% 162.65% 161.58% 107.15% 105.18% 101.80% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,169 28,786 29,550 26,008 27,479 25,557 27,288 -2.76%
  QoQ % -9.09% -2.59% 13.62% -5.35% 7.52% -6.34% -
  Horiz. % 95.90% 105.49% 108.29% 95.31% 100.70% 93.66% 100.00%
Net Worth 35,235 36,401 34,008 47,109 48,129 45,416 47,004 -17.52%
  QoQ % -3.20% 7.04% -27.81% -2.12% 5.97% -3.38% -
  Horiz. % 74.96% 77.44% 72.35% 100.22% 102.39% 96.62% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 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
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 35,235 36,401 34,008 47,109 48,129 45,416 47,004 -17.52%
  QoQ % -3.20% 7.04% -27.81% -2.12% 5.97% -3.38% -
  Horiz. % 74.96% 77.44% 72.35% 100.22% 102.39% 96.62% 100.00%
NOSH 391,935 392,253 392,253 392,253 392,253 361,020 361,020 5.65%
  QoQ % -0.08% 0.00% 0.00% 0.00% 8.65% 0.00% -
  Horiz. % 108.56% 108.65% 108.65% 108.65% 108.65% 100.00% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -229.46 % -169.96 % -155.95 % -84.89 % -74.40 % -79.90 % -69.31 % 122.62%
  QoQ % -35.01% -8.98% -83.71% -14.10% 6.88% -15.28% -
  Horiz. % 331.06% 245.22% 225.00% 122.48% 107.34% 115.28% 100.00%
ROE -51.72 % -49.78 % -52.94 % -25.34 % -24.35 % -24.97 % -23.70 % 68.48%
  QoQ % -3.90% 5.97% -108.92% -4.07% 2.48% -5.36% -
  Horiz. % 218.23% 210.04% 223.38% 106.92% 102.74% 105.36% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 2.03 2.72 2.94 3.59 4.02 3.93 4.46 -40.91%
  QoQ % -25.37% -7.48% -18.11% -10.70% 2.29% -11.88% -
  Horiz. % 45.52% 60.99% 65.92% 80.49% 90.13% 88.12% 100.00%
EPS -4.65 -4.62 -4.59 -3.04 -2.99 -3.14 -3.09 31.42%
  QoQ % -0.65% -0.65% -50.99% -1.67% 4.78% -1.62% -
  Horiz. % 150.49% 149.51% 148.54% 98.38% 96.76% 101.62% 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 0.0899 0.0928 0.0867 0.1201 0.1227 0.1258 0.1302 -21.93%
  QoQ % -3.12% 7.04% -27.81% -2.12% -2.46% -3.38% -
  Horiz. % 69.05% 71.27% 66.59% 92.24% 94.24% 96.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 391,935
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 2.03 2.72 2.95 3.59 4.02 3.62 4.11 -37.60%
  QoQ % -25.37% -7.80% -17.83% -10.70% 11.05% -11.92% -
  Horiz. % 49.39% 66.18% 71.78% 87.35% 97.81% 88.08% 100.00%
EPS -4.65 -4.62 -4.59 -3.05 -2.99 -2.89 -2.84 39.04%
  QoQ % -0.65% -0.65% -50.49% -2.01% -3.46% -1.76% -
  Horiz. % 163.73% 162.68% 161.62% 107.39% 105.28% 101.76% 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 0.0899 0.0929 0.0868 0.1202 0.1228 0.1159 0.1199 -17.51%
  QoQ % -3.23% 7.03% -27.79% -2.12% 5.95% -3.34% -
  Horiz. % 74.98% 77.48% 72.39% 100.25% 102.42% 96.66% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.0650 0.0800 0.1100 0.1150 0.1250 0.1250 0.1550 -
P/RPS 3.21 2.94 3.74 3.21 3.11 3.18 3.47 -5.07%
  QoQ % 9.18% -21.39% 16.51% 3.22% -2.20% -8.36% -
  Horiz. % 92.51% 84.73% 107.78% 92.51% 89.63% 91.64% 100.00%
P/EPS -1.40 -1.73 -2.40 -3.78 -4.18 -3.98 -5.02 -57.41%
  QoQ % 19.08% 27.92% 36.51% 9.57% -5.03% 20.72% -
  Horiz. % 27.89% 34.46% 47.81% 75.30% 83.27% 79.28% 100.00%
EY -71.53 -57.75 -41.72 -26.47 -23.90 -25.13 -19.91 135.12%
  QoQ % -23.86% -38.42% -57.61% -10.75% 4.89% -26.22% -
  Horiz. % 359.27% 290.06% 209.54% 132.95% 120.04% 126.22% 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 0.72 0.86 1.27 0.96 1.02 0.99 1.19 -28.53%
  QoQ % -16.28% -32.28% 32.29% -5.88% 3.03% -16.81% -
  Horiz. % 60.50% 72.27% 106.72% 80.67% 85.71% 83.19% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 19/04/19 31/01/19 31/10/18 01/08/18 30/04/18 02/02/18 31/10/17 -
Price 0.1300 0.0650 0.0850 0.1250 0.2550 0.1150 0.1550 -
P/RPS 6.41 2.39 2.89 3.49 6.35 2.92 3.47 50.72%
  QoQ % 168.20% -17.30% -17.19% -45.04% 117.47% -15.85% -
  Horiz. % 184.73% 68.88% 83.29% 100.58% 183.00% 84.15% 100.00%
P/EPS -2.80 -1.41 -1.85 -4.11 -8.54 -3.66 -5.02 -32.31%
  QoQ % -98.58% 23.78% 54.99% 51.87% -133.33% 27.09% -
  Horiz. % 55.78% 28.09% 36.85% 81.87% 170.12% 72.91% 100.00%
EY -35.77 -71.08 -54.00 -24.35 -11.72 -27.32 -19.91 47.94%
  QoQ % 49.68% -31.63% -121.77% -107.76% 57.10% -37.22% -
  Horiz. % 179.66% 357.01% 271.22% 122.30% 58.86% 137.22% 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 1.45 0.70 0.98 1.04 2.08 0.91 1.19 14.12%
  QoQ % 107.14% -28.57% -5.77% -50.00% 128.57% -23.53% -
  Horiz. % 121.85% 58.82% 82.35% 87.39% 174.79% 76.47% 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