Highlights

[NWP] YoY Quarter Result on 2012-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2013
Quarter 30-Nov-2012  [#1]
Profit Trend QoQ -     -26.83%    YoY -     24.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 3,355 5,117 642 655 544 1,725 4,340 -4.20%
  YoY % -34.43% 697.04% -1.98% 20.40% -68.46% -60.25% -
  Horiz. % 77.30% 117.90% 14.79% 15.09% 12.53% 39.75% 100.00%
PBT -485 -4,604 -1,023 -799 -1,063 -1,626 -2,116 -21.76%
  YoY % 89.47% -350.05% -28.04% 24.84% 34.62% 23.16% -
  Horiz. % 22.92% 217.58% 48.35% 37.76% 50.24% 76.84% 100.00%
Tax 8 4,814 -2 0 6 -148 0 -
  YoY % -99.83% 240,800.00% 0.00% 0.00% 104.05% 0.00% -
  Horiz. % -5.41% -3,252.70% 1.35% -0.00% -4.05% 100.00% -
NP -477 210 -1,025 -799 -1,057 -1,774 -2,116 -21.98%
  YoY % -327.14% 120.49% -28.29% 24.41% 40.42% 16.16% -
  Horiz. % 22.54% -9.92% 48.44% 37.76% 49.95% 83.84% 100.00%
NP to SH -477 210 -1,025 -799 -1,057 -1,774 -2,116 -21.98%
  YoY % -327.14% 120.49% -28.29% 24.41% 40.42% 16.16% -
  Horiz. % 22.54% -9.92% 48.44% 37.76% 49.95% 83.84% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,832 4,907 1,667 1,454 1,601 3,499 6,456 -8.32%
  YoY % -21.91% 194.36% 14.65% -9.18% -54.24% -45.80% -
  Horiz. % 59.36% 76.01% 25.82% 22.52% 24.80% 54.20% 100.00%
Net Worth 43,502 43,382 48,623 52,254 44,554 51,187 56,939 -4.39%
  YoY % 0.28% -10.78% -6.95% 17.28% -12.96% -10.10% -
  Horiz. % 76.40% 76.19% 85.39% 91.77% 78.25% 89.90% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 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
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 43,502 43,382 48,623 52,254 44,554 51,187 56,939 -4.39%
  YoY % 0.28% -10.78% -6.95% 17.28% -12.96% -10.10% -
  Horiz. % 76.40% 76.19% 85.39% 91.77% 78.25% 89.90% 100.00%
NOSH 317,999 298,571 320,312 319,600 320,303 322,545 320,606 -0.14%
  YoY % 6.51% -6.79% 0.22% -0.22% -0.70% 0.60% -
  Horiz. % 99.19% 93.13% 99.91% 99.69% 99.91% 100.60% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -14.22 % 4.10 % -159.66 % -121.98 % -194.30 % -102.84 % -48.76 % -18.56%
  YoY % -446.83% 102.57% -30.89% 37.22% -88.93% -110.91% -
  Horiz. % 29.16% -8.41% 327.44% 250.16% 398.48% 210.91% 100.00%
ROE -1.10 % 0.48 % -2.11 % -1.53 % -2.37 % -3.47 % -3.72 % -18.37%
  YoY % -329.17% 122.75% -37.91% 35.44% 31.70% 6.72% -
  Horiz. % 29.57% -12.90% 56.72% 41.13% 63.71% 93.28% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 1.06 1.71 0.20 0.20 0.17 0.53 1.35 -3.95%
  YoY % -38.01% 755.00% 0.00% 17.65% -67.92% -60.74% -
  Horiz. % 78.52% 126.67% 14.81% 14.81% 12.59% 39.26% 100.00%
EPS -0.15 0.07 -0.32 -0.25 -0.33 -0.55 -0.66 -21.87%
  YoY % -314.29% 121.88% -28.00% 24.24% 40.00% 16.67% -
  Horiz. % 22.73% -10.61% 48.48% 37.88% 50.00% 83.33% 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 0.1368 0.1453 0.1518 0.1635 0.1391 0.1587 0.1776 -4.26%
  YoY % -5.85% -4.28% -7.16% 17.54% -12.35% -10.64% -
  Horiz. % 77.03% 81.81% 85.47% 92.06% 78.32% 89.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 392,253
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 0.86 1.30 0.16 0.17 0.14 0.44 1.11 -4.16%
  YoY % -33.85% 712.50% -5.88% 21.43% -68.18% -60.36% -
  Horiz. % 77.48% 117.12% 14.41% 15.32% 12.61% 39.64% 100.00%
EPS -0.12 0.05 -0.26 -0.20 -0.27 -0.45 -0.54 -22.16%
  YoY % -340.00% 119.23% -30.00% 25.93% 40.00% 16.67% -
  Horiz. % 22.22% -9.26% 48.15% 37.04% 50.00% 83.33% 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 0.1109 0.1106 0.1240 0.1332 0.1136 0.1305 0.1452 -4.39%
  YoY % 0.27% -10.81% -6.91% 17.25% -12.95% -10.12% -
  Horiz. % 76.38% 76.17% 85.40% 91.74% 78.24% 89.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.1200 0.1100 0.1500 0.1200 0.1300 0.1000 0.1500 -
P/RPS 11.37 6.42 74.84 58.55 76.54 18.70 11.08 0.43%
  YoY % 77.10% -91.42% 27.82% -23.50% 309.30% 68.77% -
  Horiz. % 102.62% 57.94% 675.45% 528.43% 690.79% 168.77% 100.00%
P/EPS -80.00 156.39 -46.88 -48.00 -39.39 -18.18 -22.73 23.32%
  YoY % -151.15% 433.60% 2.33% -21.86% -116.67% 20.02% -
  Horiz. % 351.96% -688.03% 206.25% 211.17% 173.30% 79.98% 100.00%
EY -1.25 0.64 -2.13 -2.08 -2.54 -5.50 -4.40 -18.91%
  YoY % -295.31% 130.05% -2.40% 18.11% 53.82% -25.00% -
  Horiz. % 28.41% -14.55% 48.41% 47.27% 57.73% 125.00% 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 0.88 0.76 0.99 0.73 0.93 0.63 0.84 0.78%
  YoY % 15.79% -23.23% 35.62% -21.51% 47.62% -25.00% -
  Horiz. % 104.76% 90.48% 117.86% 86.90% 110.71% 75.00% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 30/01/15 28/01/14 31/01/13 31/01/12 28/01/11 28/01/10 -
Price 0.1100 0.1500 0.1450 0.1300 0.1200 0.1050 0.1600 -
P/RPS 10.43 8.75 72.34 63.43 70.66 19.63 11.82 -2.06%
  YoY % 19.20% -87.90% 14.05% -10.23% 259.96% 66.07% -
  Horiz. % 88.24% 74.03% 612.01% 536.63% 597.80% 166.07% 100.00%
P/EPS -73.33 213.27 -45.31 -52.00 -36.36 -19.09 -24.24 20.25%
  YoY % -134.38% 570.69% 12.87% -43.01% -90.47% 21.25% -
  Horiz. % 302.52% -879.83% 186.92% 214.52% 150.00% 78.75% 100.00%
EY -1.36 0.47 -2.21 -1.92 -2.75 -5.24 -4.13 -16.89%
  YoY % -389.36% 121.27% -15.10% 30.18% 47.52% -26.88% -
  Horiz. % 32.93% -11.38% 53.51% 46.49% 66.59% 126.88% 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 0.80 1.03 0.96 0.80 0.86 0.66 0.90 -1.94%
  YoY % -22.33% 7.29% 20.00% -6.98% 30.30% -26.67% -
  Horiz. % 88.89% 114.44% 106.67% 88.89% 95.56% 73.33% 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.
 


FEATURED EVENT
 

198  160  474  1326 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.02+0.005 
 TRC 0.58+0.005 
 HSI-H4Y 0.21-0.005 
 PERMAJU 0.40+0.01 
 HSI-C3W 0.38+0.005 
 SAPNRG-WA 0.100.00 
 EAH-WE 0.010.00 
 SEACERA 0.33+0.015 
 ARMADA 0.22-0.005 
 VSOLAR 0.18+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers