Highlights

[NWP] YoY Annualized Quarter Result on 2018-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     74.94%    YoY -     -11.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 7,340 10,868 18,512 13,420 20,468 2,568 2,620 18.72%
  YoY % -32.46% -41.29% 37.94% -34.43% 697.04% -1.98% -
  Horiz. % 280.15% 414.81% 706.56% 512.21% 781.22% 98.02% 100.00%
PBT -4,512 -4,040 3,320 -1,940 -18,416 -4,092 -3,196 5.91%
  YoY % -11.68% -221.69% 271.13% 89.47% -350.05% -28.04% -
  Horiz. % 141.18% 126.41% -103.88% 60.70% 576.22% 128.04% 100.00%
Tax 0 0 -6,640 32 19,256 -8 0 -
  YoY % 0.00% 0.00% -20,850.00% -99.83% 240,800.00% 0.00% -
  Horiz. % -0.00% -0.00% 83,000.00% -400.00% -240,700.00% 100.00% -
NP -4,512 -4,040 -3,320 -1,908 840 -4,100 -3,196 5.91%
  YoY % -11.68% -21.69% -74.00% -327.14% 120.49% -28.29% -
  Horiz. % 141.18% 126.41% 103.88% 59.70% -26.28% 128.29% 100.00%
NP to SH -4,512 -4,036 3,236 -1,908 840 -4,100 -3,196 5.91%
  YoY % -11.79% -224.72% 269.60% -327.14% 120.49% -28.29% -
  Horiz. % 141.18% 126.28% -101.25% 59.70% -26.28% 128.29% 100.00%
Tax Rate - % - % 200.00 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 11,852 14,908 21,832 15,328 19,628 6,668 5,816 12.59%
  YoY % -20.50% -31.71% 42.43% -21.91% 194.36% 14.65% -
  Horiz. % 203.78% 256.33% 375.38% 263.55% 337.48% 114.65% 100.00%
Net Worth 36,401 45,416 43,265 43,502 43,382 48,623 52,254 -5.84%
  YoY % -19.85% 4.97% -0.54% 0.28% -10.78% -6.95% -
  Horiz. % 69.66% 86.91% 82.80% 83.25% 83.02% 93.05% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 36,401 45,416 43,265 43,502 43,382 48,623 52,254 -5.84%
  YoY % -19.85% 4.97% -0.54% 0.28% -10.78% -6.95% -
  Horiz. % 69.66% 86.91% 82.80% 83.25% 83.02% 93.05% 100.00%
NOSH 392,253 361,020 323,600 317,999 298,571 320,312 319,600 3.47%
  YoY % 8.65% 11.56% 1.76% 6.51% -6.79% 0.22% -
  Horiz. % 122.73% 112.96% 101.25% 99.50% 93.42% 100.22% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin -61.47 % -37.17 % -17.93 % -14.22 % 4.10 % -159.66 % -121.98 % -10.79%
  YoY % -65.38% -107.31% -26.09% -446.83% 102.57% -30.89% -
  Horiz. % 50.39% 30.47% 14.70% 11.66% -3.36% 130.89% 100.00%
ROE -12.40 % -8.89 % 7.48 % -4.39 % 1.94 % -8.43 % -6.12 % 12.48%
  YoY % -39.48% -218.85% 270.39% -326.29% 123.01% -37.75% -
  Horiz. % 202.61% 145.26% -122.22% 71.73% -31.70% 137.75% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 1.87 3.01 5.72 4.22 6.86 0.80 0.82 14.72%
  YoY % -37.87% -47.38% 35.55% -38.48% 757.50% -2.44% -
  Horiz. % 228.05% 367.07% 697.56% 514.63% 836.59% 97.56% 100.00%
EPS -1.16 -1.12 -0.92 -0.60 0.28 -1.28 -1.00 2.50%
  YoY % -3.57% -21.74% -53.33% -314.29% 121.88% -28.00% -
  Horiz. % 116.00% 112.00% 92.00% 60.00% -28.00% 128.00% 100.00%
DPS 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. % - - - - - - -
NAPS 0.0928 0.1258 0.1337 0.1368 0.1453 0.1518 0.1635 -9.00%
  YoY % -26.23% -5.91% -2.27% -5.85% -4.28% -7.16% -
  Horiz. % 56.76% 76.94% 81.77% 83.67% 88.87% 92.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,217
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 1.72 2.54 4.33 3.14 4.79 0.60 0.61 18.85%
  YoY % -32.28% -41.34% 37.90% -34.45% 698.33% -1.64% -
  Horiz. % 281.97% 416.39% 709.84% 514.75% 785.25% 98.36% 100.00%
EPS -1.06 -0.94 0.76 -0.45 0.20 -0.96 -0.75 5.93%
  YoY % -12.77% -223.68% 268.89% -325.00% 120.83% -28.00% -
  Horiz. % 141.33% 125.33% -101.33% 60.00% -26.67% 128.00% 100.00%
DPS 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. % - - - - - - -
NAPS 0.0852 0.1063 0.1013 0.1018 0.1015 0.1138 0.1223 -5.84%
  YoY % -19.85% 4.94% -0.49% 0.30% -10.81% -6.95% -
  Horiz. % 69.66% 86.92% 82.83% 83.24% 82.99% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.0800 0.1250 0.2200 0.1200 0.1100 0.1500 0.1200 -
P/RPS 4.28 4.15 3.85 2.84 1.60 18.71 14.64 -18.52%
  YoY % 3.13% 7.79% 35.56% 77.50% -91.45% 27.80% -
  Horiz. % 29.23% 28.35% 26.30% 19.40% 10.93% 127.80% 100.00%
P/EPS -6.95 -11.18 22.00 -20.00 39.10 -11.72 -12.00 -8.70%
  YoY % 37.84% -150.82% 210.00% -151.15% 433.62% 2.33% -
  Horiz. % 57.92% 93.17% -183.33% 166.67% -325.83% 97.67% 100.00%
EY -14.38 -8.94 4.55 -5.00 2.56 -8.53 -8.33 9.52%
  YoY % -60.85% -296.48% 191.00% -295.31% 130.01% -2.40% -
  Horiz. % 172.63% 107.32% -54.62% 60.02% -30.73% 102.40% 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 0.86 0.99 1.65 0.88 0.76 0.99 0.73 2.77%
  YoY % -13.13% -40.00% 87.50% 15.79% -23.23% 35.62% -
  Horiz. % 117.81% 135.62% 226.03% 120.55% 104.11% 135.62% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 31/01/19 02/02/18 31/01/17 29/01/16 30/01/15 28/01/14 31/01/13 -
Price 0.0650 0.1150 0.2100 0.1100 0.1500 0.1450 0.1300 -
P/RPS 3.47 3.82 3.67 2.61 2.19 18.09 15.86 -22.37%
  YoY % -9.16% 4.09% 40.61% 19.18% -87.89% 14.06% -
  Horiz. % 21.88% 24.09% 23.14% 16.46% 13.81% 114.06% 100.00%
P/EPS -5.65 -10.29 21.00 -18.33 53.32 -11.33 -13.00 -12.96%
  YoY % 45.09% -149.00% 214.57% -134.38% 570.61% 12.85% -
  Horiz. % 43.46% 79.15% -161.54% 141.00% -410.15% 87.15% 100.00%
EY -17.70 -9.72 4.76 -5.45 1.88 -8.83 -7.69 14.90%
  YoY % -82.10% -304.20% 187.34% -389.89% 121.29% -14.82% -
  Horiz. % 230.17% 126.40% -61.90% 70.87% -24.45% 114.82% 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 0.70 0.91 1.57 0.80 1.03 0.96 0.80 -2.20%
  YoY % -23.08% -42.04% 96.25% -22.33% 7.29% 20.00% -
  Horiz. % 87.50% 113.75% 196.25% 100.00% 128.75% 120.00% 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.
 


 

237  238  528  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 DAYA 0.01-0.005 
 VSOLAR 0.155+0.005 
 NAIM 1.08-0.08 
 ICON 0.065-0.02 
 HSI-H6P 0.17-0.01 
 HSI-C7F 0.43+0.005 
 BJLAND 0.215-0.01 
 PRESBHD 0.49+0.025 
 MERIDIAN 0.125-0.01 
Partners & Brokers