Highlights

[NWP] YoY Annualized Quarter Result on 2018-02-28 [#2]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 30-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 28-Feb-2018  [#2]
Profit Trend QoQ -     -5.00%    YoY -     -35.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
Revenue 6,154 7,292 9,062 15,218 12,994 17,744 3,042 12.45%
  YoY % -15.61% -19.53% -40.45% 17.12% -26.77% 483.30% -
  Horiz. % 202.30% 239.71% 297.90% 500.26% 427.15% 583.30% 100.00%
PBT -5,496 -4,686 -4,236 -3,140 -2,118 636 -4,356 3.95%
  YoY % -17.29% -10.62% -34.90% -48.25% -433.02% 114.60% -
  Horiz. % 126.17% 107.58% 97.25% 72.08% 48.62% -14.60% 100.00%
Tax 0 0 0 0 0 0 -2 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -5,496 -4,686 -4,236 -3,140 -2,118 636 -4,358 3.94%
  YoY % -17.29% -10.62% -34.90% -48.25% -433.02% 114.59% -
  Horiz. % 126.11% 107.53% 97.20% 72.05% 48.60% -14.59% 100.00%
NP to SH -5,496 -4,686 -4,238 -3,120 -2,118 636 -4,358 3.94%
  YoY % -17.29% -10.57% -35.83% -47.31% -433.02% 114.59% -
  Horiz. % 126.11% 107.53% 97.25% 71.59% 48.60% -14.59% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,650 11,978 13,298 18,358 15,112 17,108 7,400 7.85%
  YoY % -2.74% -9.93% -27.56% 21.48% -11.67% 131.19% -
  Horiz. % 157.43% 161.86% 179.70% 248.08% 204.22% 231.19% 100.00%
Net Worth 32,920 35,263 48,129 51,673 42,949 46,237 47,489 -5.92%
  YoY % -6.64% -26.73% -6.86% 20.31% -7.11% -2.64% -
  Horiz. % 69.32% 74.26% 101.35% 108.81% 90.44% 97.36% 100.00%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
Net Worth 32,920 35,263 48,129 51,673 42,949 46,237 47,489 -5.92%
  YoY % -6.64% -26.73% -6.86% 20.31% -7.11% -2.64% -
  Horiz. % 69.32% 74.26% 101.35% 108.81% 90.44% 97.36% 100.00%
NOSH 429,774 392,253 392,253 352,000 316,969 317,999 320,441 5.01%
  YoY % 9.57% 0.00% 11.44% 11.05% -0.32% -0.76% -
  Horiz. % 134.12% 122.41% 122.41% 109.85% 98.92% 99.24% 100.00%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
NP Margin -89.31 % -64.26 % -46.74 % -20.63 % -16.30 % 3.58 % -143.26 % -7.57%
  YoY % -38.98% -37.48% -126.56% -26.56% -555.31% 102.50% -
  Horiz. % 62.34% 44.86% 32.63% 14.40% 11.38% -2.50% 100.00%
ROE -16.69 % -13.29 % -8.81 % -6.04 % -4.93 % 1.38 % -9.18 % 10.47%
  YoY % -25.58% -50.85% -45.86% -22.52% -457.25% 115.03% -
  Horiz. % 181.81% 144.77% 95.97% 65.80% 53.70% -15.03% 100.00%
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
RPS 1.43 1.86 2.31 4.32 4.10 5.58 0.95 7.05%
  YoY % -23.12% -19.48% -46.53% 5.37% -26.52% 487.37% -
  Horiz. % 150.53% 195.79% 243.16% 454.74% 431.58% 587.37% 100.00%
EPS -1.28 -1.20 -1.18 -0.98 -0.66 0.20 -1.36 -1.00%
  YoY % -6.67% -1.69% -20.41% -48.48% -430.00% 114.71% -
  Horiz. % 94.12% 88.24% 86.76% 72.06% 48.53% -14.71% 100.00%
DPS 0.00 0.00 0.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0766 0.0899 0.1227 0.1468 0.1355 0.1454 0.1482 -10.41%
  YoY % -14.79% -26.73% -16.42% 8.34% -6.81% -1.89% -
  Horiz. % 51.69% 60.66% 82.79% 99.06% 91.43% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 431,478
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
RPS 1.43 1.69 2.10 3.53 3.01 4.11 0.71 12.37%
  YoY % -15.38% -19.52% -40.51% 17.28% -26.76% 478.87% -
  Horiz. % 201.41% 238.03% 295.77% 497.18% 423.94% 578.87% 100.00%
EPS -1.27 -1.09 -0.98 -0.72 -0.49 0.15 -1.01 3.89%
  YoY % -16.51% -11.22% -36.11% -46.94% -426.67% 114.85% -
  Horiz. % 125.74% 107.92% 97.03% 71.29% 48.51% -14.85% 100.00%
DPS 0.00 0.00 0.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0763 0.0817 0.1115 0.1198 0.0995 0.1072 0.1101 -5.92%
  YoY % -6.61% -26.73% -6.93% 20.40% -7.18% -2.63% -
  Horiz. % 69.30% 74.21% 101.27% 108.81% 90.37% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 -
Price 0.1750 0.0650 0.1250 0.1950 0.1350 0.1500 0.1450 -
P/RPS 12.22 3.50 5.41 4.51 3.29 2.69 15.27 -3.64%
  YoY % 249.14% -35.30% 19.96% 37.08% 22.30% -82.38% -
  Horiz. % 80.03% 22.92% 35.43% 29.54% 21.55% 17.62% 100.00%
P/EPS -13.68 -5.44 -11.57 -22.00 -20.20 75.00 -10.66 4.24%
  YoY % -151.47% 52.98% 47.41% -8.91% -126.93% 803.56% -
  Horiz. % 128.33% 51.03% 108.54% 206.38% 189.49% -703.56% 100.00%
EY -7.31 -18.38 -8.64 -4.55 -4.95 1.33 -9.38 -4.07%
  YoY % 60.23% -112.73% -89.89% 8.08% -472.18% 114.18% -
  Horiz. % 77.93% 195.95% 92.11% 48.51% 52.77% -14.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.28 0.72 1.02 1.33 1.00 1.03 0.98 15.10%
  YoY % 216.67% -29.41% -23.31% 33.00% -2.91% 5.10% -
  Horiz. % 232.65% 73.47% 104.08% 135.71% 102.04% 105.10% 100.00%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 CAGR
Date 29/05/20 19/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.1300 0.1300 0.2550 0.2300 0.3950 0.1500 0.1200 -
P/RPS 9.08 6.99 11.04 5.32 9.64 2.69 12.64 -5.36%
  YoY % 29.90% -36.68% 107.52% -44.81% 258.36% -78.72% -
  Horiz. % 71.84% 55.30% 87.34% 42.09% 76.27% 21.28% 100.00%
P/EPS -10.17 -10.88 -23.60 -25.95 -59.11 75.00 -8.82 2.40%
  YoY % 6.53% 53.90% 9.06% 56.10% -178.81% 950.34% -
  Horiz. % 115.31% 123.36% 267.57% 294.22% 670.18% -850.34% 100.00%
EY -9.84 -9.19 -4.24 -3.85 -1.69 1.33 -11.33 -2.32%
  YoY % -7.07% -116.75% -10.13% -127.81% -227.07% 111.74% -
  Horiz. % 86.85% 81.11% 37.42% 33.98% 14.92% -11.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.70 1.45 2.08 1.57 2.92 1.03 0.81 13.14%
  YoY % 17.24% -30.29% 32.48% -46.23% 183.50% 27.16% -
  Horiz. % 209.88% 179.01% 256.79% 193.83% 360.49% 127.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

459  476  551  467 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers