Highlights

[NWP] YoY Cumulative 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 -     93.74%    YoY -     -11.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 2,014 1,835 2,717 4,628 3,355 5,117 642 20.98%
  YoY % 9.75% -32.46% -41.29% 37.94% -34.43% 697.04% -
  Horiz. % 313.71% 285.83% 423.21% 720.87% 522.59% 797.04% 100.00%
PBT -1,027 -1,128 -1,010 830 -485 -4,604 -1,023 0.07%
  YoY % 8.95% -11.68% -221.69% 271.13% 89.47% -350.05% -
  Horiz. % 100.39% 110.26% 98.73% -81.13% 47.41% 450.05% 100.00%
Tax 0 0 0 -1,660 8 4,814 -2 -
  YoY % 0.00% 0.00% 0.00% -20,850.00% -99.83% 240,800.00% -
  Horiz. % -0.00% -0.00% -0.00% 83,000.00% -400.00% -240,700.00% 100.00%
NP -1,027 -1,128 -1,010 -830 -477 210 -1,025 0.03%
  YoY % 8.95% -11.68% -21.69% -74.00% -327.14% 120.49% -
  Horiz. % 100.20% 110.05% 98.54% 80.98% 46.54% -20.49% 100.00%
NP to SH -1,027 -1,128 -1,009 809 -477 210 -1,025 0.03%
  YoY % 8.95% -11.79% -224.72% 269.60% -327.14% 120.49% -
  Horiz. % 100.20% 110.05% 98.44% -78.93% 46.54% -20.49% 100.00%
Tax Rate - % - % - % 200.00 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 3,041 2,963 3,727 5,458 3,832 4,907 1,667 10.53%
  YoY % 2.63% -20.50% -31.71% 42.43% -21.91% 194.36% -
  Horiz. % 182.42% 177.74% 223.58% 327.41% 229.87% 294.36% 100.00%
Net Worth 34,500 36,401 45,416 43,265 43,502 43,382 48,623 -5.56%
  YoY % -5.22% -19.85% 4.97% -0.54% 0.28% -10.78% -
  Horiz. % 70.96% 74.86% 93.40% 88.98% 89.47% 89.22% 100.00%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 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
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 34,500 36,401 45,416 43,265 43,502 43,382 48,623 -5.56%
  YoY % -5.22% -19.85% 4.97% -0.54% 0.28% -10.78% -
  Horiz. % 70.96% 74.86% 93.40% 88.98% 89.47% 89.22% 100.00%
NOSH 428,051 392,253 361,020 323,600 317,999 298,571 320,312 4.95%
  YoY % 9.13% 8.65% 11.56% 1.76% 6.51% -6.79% -
  Horiz. % 133.64% 122.46% 112.71% 101.03% 99.28% 93.21% 100.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -50.99 % -61.47 % -37.17 % -17.93 % -14.22 % 4.10 % -159.66 % -17.32%
  YoY % 17.05% -65.38% -107.31% -26.09% -446.83% 102.57% -
  Horiz. % 31.94% 38.50% 23.28% 11.23% 8.91% -2.57% 100.00%
ROE -2.98 % -3.10 % -2.22 % 1.87 % -1.10 % 0.48 % -2.11 % 5.92%
  YoY % 3.87% -39.64% -218.72% 270.00% -329.17% 122.75% -
  Horiz. % 141.23% 146.92% 105.21% -88.63% 52.13% -22.75% 100.00%
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 0.47 0.47 0.75 1.43 1.06 1.71 0.20 15.30%
  YoY % 0.00% -37.33% -47.55% 34.91% -38.01% 755.00% -
  Horiz. % 235.00% 235.00% 375.00% 715.00% 530.00% 855.00% 100.00%
EPS -0.24 -0.29 -0.28 -0.23 -0.15 0.07 -0.32 -4.68%
  YoY % 17.24% -3.57% -21.74% -53.33% -314.29% 121.88% -
  Horiz. % 75.00% 90.62% 87.50% 71.88% 46.88% -21.88% 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 0.0806 0.0928 0.1258 0.1337 0.1368 0.1453 0.1518 -10.01%
  YoY % -13.15% -26.23% -5.91% -2.27% -5.85% -4.28% -
  Horiz. % 53.10% 61.13% 82.87% 88.08% 90.12% 95.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 431,478
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 0.47 0.43 0.63 1.07 0.78 1.19 0.15 20.96%
  YoY % 9.30% -31.75% -41.12% 37.18% -34.45% 693.33% -
  Horiz. % 313.33% 286.67% 420.00% 713.33% 520.00% 793.33% 100.00%
EPS -0.24 -0.26 -0.23 0.19 -0.11 0.05 -0.24 -
  YoY % 7.69% -13.04% -221.05% 272.73% -320.00% 120.83% -
  Horiz. % 100.00% 108.33% 95.83% -79.17% 45.83% -20.83% 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 0.0800 0.0844 0.1053 0.1003 0.1008 0.1005 0.1127 -5.55%
  YoY % -5.21% -19.85% 4.99% -0.50% 0.30% -10.83% -
  Horiz. % 70.98% 74.89% 93.43% 89.00% 89.44% 89.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.0950 0.0800 0.1250 0.2200 0.1200 0.1100 0.1500 -
P/RPS 20.19 17.10 16.61 15.38 11.37 6.42 74.84 -19.61%
  YoY % 18.07% 2.95% 8.00% 35.27% 77.10% -91.42% -
  Horiz. % 26.98% 22.85% 22.19% 20.55% 15.19% 8.58% 100.00%
P/EPS -39.60 -27.82 -44.72 88.00 -80.00 156.39 -46.88 -2.77%
  YoY % -42.34% 37.79% -150.82% 210.00% -151.15% 433.60% -
  Horiz. % 84.47% 59.34% 95.39% -187.71% 170.65% -333.60% 100.00%
EY -2.53 -3.59 -2.24 1.14 -1.25 0.64 -2.13 2.91%
  YoY % 29.53% -60.27% -296.49% 191.20% -295.31% 130.05% -
  Horiz. % 118.78% 168.54% 105.16% -53.52% 58.69% -30.05% 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 1.18 0.86 0.99 1.65 0.88 0.76 0.99 2.97%
  YoY % 37.21% -13.13% -40.00% 87.50% 15.79% -23.23% -
  Horiz. % 119.19% 86.87% 100.00% 166.67% 88.89% 76.77% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 31/01/19 02/02/18 31/01/17 29/01/16 30/01/15 28/01/14 -
Price 0.1200 0.0650 0.1150 0.2100 0.1100 0.1500 0.1450 -
P/RPS 25.50 13.89 15.28 14.68 10.43 8.75 72.34 -15.95%
  YoY % 83.59% -9.10% 4.09% 40.75% 19.20% -87.90% -
  Horiz. % 35.25% 19.20% 21.12% 20.29% 14.42% 12.10% 100.00%
P/EPS -50.02 -22.60 -41.15 84.00 -73.33 213.27 -45.31 1.66%
  YoY % -121.33% 45.08% -148.99% 214.55% -134.38% 570.69% -
  Horiz. % 110.40% 49.88% 90.82% -185.39% 161.84% -470.69% 100.00%
EY -2.00 -4.42 -2.43 1.19 -1.36 0.47 -2.21 -1.65%
  YoY % 54.75% -81.89% -304.20% 187.50% -389.36% 121.27% -
  Horiz. % 90.50% 200.00% 109.95% -53.85% 61.54% -21.27% 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 1.49 0.70 0.91 1.57 0.80 1.03 0.96 7.60%
  YoY % 112.86% -23.08% -42.04% 96.25% -22.33% 7.29% -
  Horiz. % 155.21% 72.92% 94.79% 163.54% 83.33% 107.29% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

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