Highlights

[NWP] YoY Cumulative Quarter Result on 2017-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 02-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     90.95%    YoY -     -224.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,835 2,717 4,628 3,355 5,117 642 655 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 -1,128 -1,010 830 -485 -4,604 -1,023 -799 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 -1,660 8 4,814 -2 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 -1,128 -1,010 -830 -477 210 -1,025 -799 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 -1,128 -1,009 809 -477 210 -1,025 -799 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 2,963 3,727 5,458 3,832 4,907 1,667 1,454 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 -3.10 % -2.22 % 1.87 % -1.10 % 0.48 % -2.11 % -1.53 % 12.48%
  YoY % -39.64% -218.72% 270.00% -329.17% 122.75% -37.91% -
  Horiz. % 202.61% 145.10% -122.22% 71.90% -31.37% 137.91% 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 0.47 0.75 1.43 1.06 1.71 0.20 0.20 15.30%
  YoY % -37.33% -47.55% 34.91% -38.01% 755.00% 0.00% -
  Horiz. % 235.00% 375.00% 715.00% 530.00% 855.00% 100.00% 100.00%
EPS -0.29 -0.28 -0.23 -0.15 0.07 -0.32 -0.25 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 - 392,253
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 0.47 0.69 1.18 0.86 1.30 0.16 0.17 18.46%
  YoY % -31.88% -41.53% 37.21% -33.85% 712.50% -5.88% -
  Horiz. % 276.47% 405.88% 694.12% 505.88% 764.71% 94.12% 100.00%
EPS -0.29 -0.26 0.21 -0.12 0.05 -0.26 -0.20 6.39%
  YoY % -11.54% -223.81% 275.00% -340.00% 119.23% -30.00% -
  Horiz. % 145.00% 130.00% -105.00% 60.00% -25.00% 130.00% 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 0.1158 0.1103 0.1109 0.1106 0.1240 0.1332 -5.84%
  YoY % -19.86% 4.99% -0.54% 0.27% -10.81% -6.91% -
  Horiz. % 69.67% 86.94% 82.81% 83.26% 83.03% 93.09% 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 17.10 16.61 15.38 11.37 6.42 74.84 58.55 -18.54%
  YoY % 2.95% 8.00% 35.27% 77.10% -91.42% 27.82% -
  Horiz. % 29.21% 28.37% 26.27% 19.42% 10.96% 127.82% 100.00%
P/EPS -27.82 -44.72 88.00 -80.00 156.39 -46.88 -48.00 -8.69%
  YoY % 37.79% -150.82% 210.00% -151.15% 433.60% 2.33% -
  Horiz. % 57.96% 93.17% -183.33% 166.67% -325.81% 97.67% 100.00%
EY -3.59 -2.24 1.14 -1.25 0.64 -2.13 -2.08 9.52%
  YoY % -60.27% -296.49% 191.20% -295.31% 130.05% -2.40% -
  Horiz. % 172.60% 107.69% -54.81% 60.10% -30.77% 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 13.89 15.28 14.68 10.43 8.75 72.34 63.43 -22.35%
  YoY % -9.10% 4.09% 40.75% 19.20% -87.90% 14.05% -
  Horiz. % 21.90% 24.09% 23.14% 16.44% 13.79% 114.05% 100.00%
P/EPS -22.60 -41.15 84.00 -73.33 213.27 -45.31 -52.00 -12.96%
  YoY % 45.08% -148.99% 214.55% -134.38% 570.69% 12.87% -
  Horiz. % 43.46% 79.13% -161.54% 141.02% -410.13% 87.13% 100.00%
EY -4.42 -2.43 1.19 -1.36 0.47 -2.21 -1.92 14.90%
  YoY % -81.89% -304.20% 187.50% -389.36% 121.27% -15.10% -
  Horiz. % 230.21% 126.56% -61.98% 70.83% -24.48% 115.10% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers