Highlights

[NWP] YoY TTM Result on 2013-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 28-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 30-Nov-2013  [#1]
Profit Trend QoQ -     -29.55%    YoY -     53.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 13,954 15,798 13,443 3,844 4,119 7,265 20,888 -6.50%
  YoY % -11.67% 17.52% 249.71% -6.68% -43.30% -65.22% -
  Horiz. % 66.80% 75.63% 64.36% 18.40% 19.72% 34.78% 100.00%
PBT -3,341 -2,895 -7,049 -1,459 -3,088 -6,271 -5,756 -8.66%
  YoY % -15.41% 58.93% -383.14% 52.75% 50.76% -8.95% -
  Horiz. % 58.04% 50.30% 122.46% 25.35% 53.65% 108.95% 100.00%
Tax 73 27 4,837 -1 -21 99 -232 -
  YoY % 170.37% -99.44% 483,800.00% 95.24% -121.21% 142.67% -
  Horiz. % -31.47% -11.64% -2,084.91% 0.43% 9.05% -42.67% 100.00%
NP -3,268 -2,868 -2,212 -1,460 -3,109 -6,172 -5,988 -9.59%
  YoY % -13.95% -29.66% -51.51% 53.04% 49.63% -3.07% -
  Horiz. % 54.58% 47.90% 36.94% 24.38% 51.92% 103.07% 100.00%
NP to SH -3,239 -2,868 -2,212 -1,460 -3,109 -6,172 -5,988 -9.73%
  YoY % -12.94% -29.66% -51.51% 53.04% 49.63% -3.07% -
  Horiz. % 54.09% 47.90% 36.94% 24.38% 51.92% 103.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,222 18,666 15,655 5,304 7,228 13,437 26,876 -7.14%
  YoY % -7.74% 19.23% 195.15% -26.62% -46.21% -50.00% -
  Horiz. % 64.08% 69.45% 58.25% 19.74% 26.89% 50.00% 100.00%
Net Worth 47,027 43,502 43,382 48,623 52,254 44,554 51,187 -1.40%
  YoY % 8.10% 0.28% -10.78% -6.95% 17.28% -12.96% -
  Horiz. % 91.87% 84.99% 84.75% 94.99% 102.08% 87.04% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 47,027 43,502 43,382 48,623 52,254 44,554 51,187 -1.40%
  YoY % 8.10% 0.28% -10.78% -6.95% 17.28% -12.96% -
  Horiz. % 91.87% 84.99% 84.75% 94.99% 102.08% 87.04% 100.00%
NOSH 351,739 317,999 298,571 320,312 319,600 320,303 322,545 1.45%
  YoY % 10.61% 6.51% -6.79% 0.22% -0.22% -0.70% -
  Horiz. % 109.05% 98.59% 92.57% 99.31% 99.09% 99.30% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -23.42 % -18.15 % -16.45 % -37.98 % -75.48 % -84.96 % -28.67 % -3.31%
  YoY % -29.04% -10.33% 56.69% 49.68% 11.16% -196.34% -
  Horiz. % 81.69% 63.31% 57.38% 132.47% 263.27% 296.34% 100.00%
ROE -6.89 % -6.59 % -5.10 % -3.00 % -5.95 % -13.85 % -11.70 % -8.44%
  YoY % -4.55% -29.22% -70.00% 49.58% 57.04% -18.38% -
  Horiz. % 58.89% 56.32% 43.59% 25.64% 50.85% 118.38% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 3.97 4.97 4.50 1.20 1.29 2.27 6.48 -7.83%
  YoY % -20.12% 10.44% 275.00% -6.98% -43.17% -64.97% -
  Horiz. % 61.27% 76.70% 69.44% 18.52% 19.91% 35.03% 100.00%
EPS -0.92 -0.90 -0.74 -0.46 -0.97 -1.93 -1.86 -11.06%
  YoY % -2.22% -21.62% -60.87% 52.58% 49.74% -3.76% -
  Horiz. % 49.46% 48.39% 39.78% 24.73% 52.15% 103.76% 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 0.1337 0.1368 0.1453 0.1518 0.1635 0.1391 0.1587 -2.81%
  YoY % -2.27% -5.85% -4.28% -7.16% 17.54% -12.35% -
  Horiz. % 84.25% 86.20% 91.56% 95.65% 103.02% 87.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,217
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 3.27 3.70 3.15 0.90 0.96 1.70 4.89 -6.48%
  YoY % -11.62% 17.46% 250.00% -6.25% -43.53% -65.24% -
  Horiz. % 66.87% 75.66% 64.42% 18.40% 19.63% 34.76% 100.00%
EPS -0.76 -0.67 -0.52 -0.34 -0.73 -1.44 -1.40 -9.67%
  YoY % -13.43% -28.85% -52.94% 53.42% 49.31% -2.86% -
  Horiz. % 54.29% 47.86% 37.14% 24.29% 52.14% 102.86% 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 0.1101 0.1018 0.1015 0.1138 0.1223 0.1043 0.1198 -1.40%
  YoY % 8.15% 0.30% -10.81% -6.95% 17.26% -12.94% -
  Horiz. % 91.90% 84.97% 84.72% 94.99% 102.09% 87.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.2200 0.1200 0.1100 0.1500 0.1200 0.1300 0.1000 -
P/RPS 5.55 2.42 2.44 12.50 9.31 5.73 1.54 23.80%
  YoY % 129.34% -0.82% -80.48% 34.26% 62.48% 272.08% -
  Horiz. % 360.39% 157.14% 158.44% 811.69% 604.55% 372.08% 100.00%
P/EPS -23.89 -13.31 -14.85 -32.91 -12.34 -6.75 -5.39 28.14%
  YoY % -79.49% 10.37% 54.88% -166.69% -82.81% -25.23% -
  Horiz. % 443.23% 246.94% 275.51% 610.58% 228.94% 125.23% 100.00%
EY -4.19 -7.52 -6.74 -3.04 -8.11 -14.82 -18.56 -21.95%
  YoY % 44.28% -11.57% -121.71% 62.52% 45.28% 20.15% -
  Horiz. % 22.58% 40.52% 36.31% 16.38% 43.70% 79.85% 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 1.65 0.88 0.76 0.99 0.73 0.93 0.63 17.39%
  YoY % 87.50% 15.79% -23.23% 35.62% -21.51% 47.62% -
  Horiz. % 261.90% 139.68% 120.63% 157.14% 115.87% 147.62% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 31/01/17 29/01/16 30/01/15 - 31/01/13 31/01/12 28/01/11 -
Price 0.2100 0.1100 0.1500 0.0000 0.1300 0.1200 0.1050 -
P/RPS 5.29 2.21 3.33 0.00 10.09 5.29 1.62 21.78%
  YoY % 139.37% -33.63% 0.00% 0.00% 90.74% 226.54% -
  Horiz. % 326.54% 136.42% 205.56% 0.00% 622.84% 326.54% 100.00%
P/EPS -22.80 -12.20 -20.25 0.00 -13.36 -6.23 -5.66 26.11%
  YoY % -86.89% 39.75% 0.00% 0.00% -114.45% -10.07% -
  Horiz. % 402.83% 215.55% 357.77% -0.00% 236.04% 110.07% 100.00%
EY -4.39 -8.20 -4.94 0.00 -7.48 -16.06 -17.68 -20.70%
  YoY % 46.46% -65.99% 0.00% 0.00% 53.42% 9.16% -
  Horiz. % 24.83% 46.38% 27.94% -0.00% 42.31% 90.84% 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 1.57 0.80 1.03 0.00 0.80 0.86 0.66 15.52%
  YoY % 96.25% -22.33% 0.00% 0.00% -6.98% 30.30% -
  Horiz. % 237.88% 121.21% 156.06% 0.00% 121.21% 130.30% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers