Highlights

[NWP] QoQ TTM Result on 2019-05-31 [#3]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 31-May-2019  [#3]
Profit Trend QoQ -     -0.86%    YoY -     -53.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 7,353 7,943 10,663 11,545 14,067 15,756 14,206 -35.56%
  QoQ % -7.43% -25.51% -7.64% -17.93% -10.72% 10.91% -
  Horiz. % 51.76% 55.91% 75.06% 81.27% 99.02% 110.91% 100.00%
PBT -18,466 -18,297 -18,194 -18,076 -12,027 -11,821 -11,449 37.57%
  QoQ % -0.92% -0.57% -0.65% -50.30% -1.74% -3.25% -
  Horiz. % 161.29% 159.81% 158.91% 157.88% 105.05% 103.25% 100.00%
Tax 83 71 71 71 86 98 98 -10.49%
  QoQ % 16.90% 0.00% 0.00% -17.44% -12.24% 0.00% -
  Horiz. % 84.69% 72.45% 72.45% 72.45% 87.76% 100.00% 100.00%
NP -18,383 -18,226 -18,123 -18,005 -11,941 -11,723 -11,351 37.95%
  QoQ % -0.86% -0.57% -0.66% -50.78% -1.86% -3.28% -
  Horiz. % 161.95% 160.57% 159.66% 158.62% 105.20% 103.28% 100.00%
NP to SH -18,380 -18,223 -18,122 -18,003 -11,939 -11,719 -11,342 38.01%
  QoQ % -0.86% -0.56% -0.66% -50.79% -1.88% -3.32% -
  Horiz. % 162.05% 160.67% 159.78% 158.73% 105.26% 103.32% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,736 26,169 28,786 29,550 26,008 27,479 25,557 0.47%
  QoQ % -1.65% -9.09% -2.59% 13.62% -5.35% 7.52% -
  Horiz. % 100.70% 102.39% 112.63% 115.62% 101.76% 107.52% 100.00%
Net Worth 38,394 35,263 36,401 34,008 47,109 48,129 45,416 -10.60%
  QoQ % 8.88% -3.12% 7.04% -27.81% -2.12% 5.97% -
  Horiz. % 84.54% 77.65% 80.15% 74.88% 103.73% 105.97% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 38,394 35,263 36,401 34,008 47,109 48,129 45,416 -10.60%
  QoQ % 8.88% -3.12% 7.04% -27.81% -2.12% 5.97% -
  Horiz. % 84.54% 77.65% 80.15% 74.88% 103.73% 105.97% 100.00%
NOSH 472,253 392,253 392,253 392,253 392,253 392,253 361,020 19.63%
  QoQ % 20.40% 0.00% 0.00% 0.00% 0.00% 8.65% -
  Horiz. % 130.81% 108.65% 108.65% 108.65% 108.65% 108.65% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin -250.01 % -229.46 % -169.96 % -155.95 % -84.89 % -74.40 % -79.90 % 114.08%
  QoQ % -8.96% -35.01% -8.98% -83.71% -14.10% 6.88% -
  Horiz. % 312.90% 287.18% 212.72% 195.18% 106.25% 93.12% 100.00%
ROE -47.87 % -51.68 % -49.78 % -52.94 % -25.34 % -24.35 % -24.97 % 54.38%
  QoQ % 7.37% -3.82% 5.97% -108.92% -4.07% 2.48% -
  Horiz. % 191.71% 206.97% 199.36% 212.01% 101.48% 97.52% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 1.56 2.02 2.72 2.94 3.59 4.02 3.93 -46.02%
  QoQ % -22.77% -25.74% -7.48% -18.11% -10.70% 2.29% -
  Horiz. % 39.69% 51.40% 69.21% 74.81% 91.35% 102.29% 100.00%
EPS -3.89 -4.65 -4.62 -4.59 -3.04 -2.99 -3.14 15.36%
  QoQ % 16.34% -0.65% -0.65% -50.99% -1.67% 4.78% -
  Horiz. % 123.89% 148.09% 147.13% 146.18% 96.82% 95.22% 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 0.1258 -25.27%
  QoQ % -9.57% -3.12% 7.04% -27.81% -2.12% -2.46% -
  Horiz. % 64.63% 71.46% 73.77% 68.92% 95.47% 97.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,217
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 1.72 1.86 2.50 2.70 3.29 3.69 3.32 -35.52%
  QoQ % -7.53% -25.60% -7.41% -17.93% -10.84% 11.14% -
  Horiz. % 51.81% 56.02% 75.30% 81.33% 99.10% 111.14% 100.00%
EPS -4.30 -4.27 -4.24 -4.21 -2.79 -2.74 -2.65 38.13%
  QoQ % -0.70% -0.71% -0.71% -50.90% -1.82% -3.40% -
  Horiz. % 162.26% 161.13% 160.00% 158.87% 105.28% 103.40% 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 0.0825 0.0852 0.0796 0.1103 0.1126 0.1063 -10.58%
  QoQ % 8.97% -3.17% 7.04% -27.83% -2.04% 5.93% -
  Horiz. % 84.57% 77.61% 80.15% 74.88% 103.76% 105.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.1100 0.0650 0.0800 0.1100 0.1150 0.1250 0.1250 -
P/RPS 7.06 3.21 2.94 3.74 3.21 3.11 3.18 70.27%
  QoQ % 119.94% 9.18% -21.39% 16.51% 3.22% -2.20% -
  Horiz. % 222.01% 100.94% 92.45% 117.61% 100.94% 97.80% 100.00%
P/EPS -2.83 -1.40 -1.73 -2.40 -3.78 -4.18 -3.98 -20.35%
  QoQ % -102.14% 19.08% 27.92% 36.51% 9.57% -5.03% -
  Horiz. % 71.11% 35.18% 43.47% 60.30% 94.97% 105.03% 100.00%
EY -35.38 -71.47 -57.75 -41.72 -26.47 -23.90 -25.13 25.64%
  QoQ % 50.50% -23.76% -38.42% -57.61% -10.75% 4.89% -
  Horiz. % 140.79% 284.40% 229.81% 166.02% 105.33% 95.11% 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 0.72 0.86 1.27 0.96 1.02 0.99 22.99%
  QoQ % 87.50% -16.28% -32.28% 32.29% -5.88% 3.03% -
  Horiz. % 136.36% 72.73% 86.87% 128.28% 96.97% 103.03% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 19/04/19 31/01/19 31/10/18 01/08/18 30/04/18 02/02/18 -
Price 0.0900 0.1300 0.0650 0.0850 0.1250 0.2550 0.1150 -
P/RPS 5.78 6.42 2.39 2.89 3.49 6.35 2.92 57.72%
  QoQ % -9.97% 168.62% -17.30% -17.19% -45.04% 117.47% -
  Horiz. % 197.95% 219.86% 81.85% 98.97% 119.52% 217.47% 100.00%
P/EPS -2.31 -2.80 -1.41 -1.85 -4.11 -8.54 -3.66 -26.44%
  QoQ % 17.50% -98.58% 23.78% 54.99% 51.87% -133.33% -
  Horiz. % 63.11% 76.50% 38.52% 50.55% 112.30% 233.33% 100.00%
EY -43.24 -35.74 -71.08 -54.00 -24.35 -11.72 -27.32 35.85%
  QoQ % -20.98% 49.72% -31.63% -121.77% -107.76% 57.10% -
  Horiz. % 158.27% 130.82% 260.18% 197.66% 89.13% 42.90% 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 1.11 1.45 0.70 0.98 1.04 2.08 0.91 14.18%
  QoQ % -23.45% 107.14% -28.57% -5.77% -50.00% 128.57% -
  Horiz. % 121.98% 159.34% 76.92% 107.69% 114.29% 228.57% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers