Highlights

[NWP] YoY TTM Result on 2009-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 28-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2010
Quarter 30-Nov-2009  [#1]
Profit Trend QoQ -     -2.10%    YoY -     -241.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 4,119 7,265 20,888 10,930 11,975 24,061 28,861 -27.69%
  YoY % -43.30% -65.22% 91.11% -8.73% -50.23% -16.63% -
  Horiz. % 14.27% 25.17% 72.37% 37.87% 41.49% 83.37% 100.00%
PBT -3,088 -6,271 -5,756 -22,932 -6,721 -9,598 -9,334 -16.82%
  YoY % 50.76% -8.95% 74.90% -241.20% 29.97% -2.83% -
  Horiz. % 33.08% 67.18% 61.67% 245.68% 72.01% 102.83% 100.00%
Tax -21 99 -232 0 0 0 0 -
  YoY % -121.21% 142.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.05% -42.67% 100.00% - - - -
NP -3,109 -6,172 -5,988 -22,932 -6,721 -9,598 -9,334 -16.73%
  YoY % 49.63% -3.07% 73.89% -241.20% 29.97% -2.83% -
  Horiz. % 33.31% 66.12% 64.15% 245.68% 72.01% 102.83% 100.00%
NP to SH -3,109 -6,172 -5,988 -22,932 -6,721 -9,598 -9,334 -16.73%
  YoY % 49.63% -3.07% 73.89% -241.20% 29.97% -2.83% -
  Horiz. % 33.31% 66.12% 64.15% 245.68% 72.01% 102.83% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,228 13,437 26,876 33,862 18,696 33,659 38,195 -24.21%
  YoY % -46.21% -50.00% -20.63% 81.12% -44.45% -11.88% -
  Horiz. % 18.92% 35.18% 70.37% 88.66% 48.95% 88.12% 100.00%
Net Worth 52,254 44,554 51,187 56,939 80,556 86,308 90,723 -8.78%
  YoY % 17.28% -12.96% -10.10% -29.32% -6.67% -4.87% -
  Horiz. % 57.60% 49.11% 56.42% 62.76% 88.79% 95.13% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 52,254 44,554 51,187 56,939 80,556 86,308 90,723 -8.78%
  YoY % 17.28% -12.96% -10.10% -29.32% -6.67% -4.87% -
  Horiz. % 57.60% 49.11% 56.42% 62.76% 88.79% 95.13% 100.00%
NOSH 319,600 320,303 322,545 320,606 322,352 318,600 320,124 -0.03%
  YoY % -0.22% -0.70% 0.60% -0.54% 1.18% -0.48% -
  Horiz. % 99.84% 100.06% 100.76% 100.15% 100.70% 99.52% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin -75.48 % -84.96 % -28.67 % -209.81 % -56.13 % -39.89 % -32.34 % 15.16%
  YoY % 11.16% -196.34% 86.34% -273.79% -40.71% -23.35% -
  Horiz. % 233.40% 262.71% 88.65% 648.76% 173.56% 123.35% 100.00%
ROE -5.95 % -13.85 % -11.70 % -40.27 % -8.34 % -11.12 % -10.29 % -8.72%
  YoY % 57.04% -18.38% 70.95% -382.85% 25.00% -8.07% -
  Horiz. % 57.82% 134.60% 113.70% 391.35% 81.05% 108.07% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 1.29 2.27 6.48 3.41 3.71 7.55 9.02 -27.66%
  YoY % -43.17% -64.97% 90.03% -8.09% -50.86% -16.30% -
  Horiz. % 14.30% 25.17% 71.84% 37.80% 41.13% 83.70% 100.00%
EPS -0.97 -1.93 -1.86 -7.15 -2.08 -3.01 -2.92 -16.77%
  YoY % 49.74% -3.76% 73.99% -243.75% 30.90% -3.08% -
  Horiz. % 33.22% 66.10% 63.70% 244.86% 71.23% 103.08% 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 0.1635 0.1391 0.1587 0.1776 0.2499 0.2709 0.2834 -8.75%
  YoY % 17.54% -12.35% -10.64% -28.93% -7.75% -4.41% -
  Horiz. % 57.69% 49.08% 56.00% 62.67% 88.18% 95.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 427,253
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 0.96 1.70 4.89 2.56 2.80 5.63 6.76 -27.75%
  YoY % -43.53% -65.24% 91.02% -8.57% -50.27% -16.72% -
  Horiz. % 14.20% 25.15% 72.34% 37.87% 41.42% 83.28% 100.00%
EPS -0.73 -1.44 -1.40 -5.37 -1.57 -2.25 -2.18 -16.65%
  YoY % 49.31% -2.86% 73.93% -242.04% 30.22% -3.21% -
  Horiz. % 33.49% 66.06% 64.22% 246.33% 72.02% 103.21% 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 0.1223 0.1043 0.1198 0.1333 0.1885 0.2020 0.2123 -8.77%
  YoY % 17.26% -12.94% -10.13% -29.28% -6.68% -4.85% -
  Horiz. % 57.61% 49.13% 56.43% 62.79% 88.79% 95.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.1200 0.1300 0.1000 0.1500 0.1500 0.2800 0.3500 -
P/RPS 9.31 5.73 1.54 4.40 4.04 3.71 3.88 15.69%
  YoY % 62.48% 272.08% -65.00% 8.91% 8.89% -4.38% -
  Horiz. % 239.95% 147.68% 39.69% 113.40% 104.12% 95.62% 100.00%
P/EPS -12.34 -6.75 -5.39 -2.10 -7.19 -9.29 -12.00 0.47%
  YoY % -82.81% -25.23% -156.67% 70.79% 22.60% 22.58% -
  Horiz. % 102.83% 56.25% 44.92% 17.50% 59.92% 77.42% 100.00%
EY -8.11 -14.82 -18.56 -47.68 -13.90 -10.76 -8.33 -0.44%
  YoY % 45.28% 20.15% 61.07% -243.02% -29.18% -29.17% -
  Horiz. % 97.36% 177.91% 222.81% 572.39% 166.87% 129.17% 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 0.73 0.93 0.63 0.84 0.60 1.03 1.24 -8.44%
  YoY % -21.51% 47.62% -25.00% 40.00% -41.75% -16.94% -
  Horiz. % 58.87% 75.00% 50.81% 67.74% 48.39% 83.06% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 31/01/13 31/01/12 28/01/11 28/01/10 22/01/09 29/01/08 26/01/07 -
Price 0.1300 0.1200 0.1050 0.1600 0.4500 0.2400 0.3000 -
P/RPS 10.09 5.29 1.62 4.69 12.11 3.18 3.33 20.27%
  YoY % 90.74% 226.54% -65.46% -61.27% 280.82% -4.50% -
  Horiz. % 303.00% 158.86% 48.65% 140.84% 363.66% 95.50% 100.00%
P/EPS -13.36 -6.23 -5.66 -2.24 -21.58 -7.97 -10.29 4.44%
  YoY % -114.45% -10.07% -152.68% 89.62% -170.77% 22.55% -
  Horiz. % 129.83% 60.54% 55.00% 21.77% 209.72% 77.45% 100.00%
EY -7.48 -16.06 -17.68 -44.70 -4.63 -12.55 -9.72 -4.27%
  YoY % 53.42% 9.16% 60.45% -865.44% 63.11% -29.12% -
  Horiz. % 76.95% 165.23% 181.89% 459.88% 47.63% 129.12% 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 0.86 0.66 0.90 1.80 0.89 1.06 -4.58%
  YoY % -6.98% 30.30% -26.67% -50.00% 102.25% -16.04% -
  Horiz. % 75.47% 81.13% 62.26% 84.91% 169.81% 83.96% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers