Highlights

[NWP] YoY TTM Result on 2014-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 30-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2015
Quarter 30-Nov-2014  [#1]
Profit Trend QoQ -     35.83%    YoY -     -51.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 14,206 13,954 15,798 13,443 3,844 4,119 7,265 11.81%
  YoY % 1.81% -11.67% 17.52% 249.71% -6.68% -43.30% -
  Horiz. % 195.54% 192.07% 217.45% 185.04% 52.91% 56.70% 100.00%
PBT -11,449 -3,341 -2,895 -7,049 -1,459 -3,088 -6,271 10.54%
  YoY % -242.68% -15.41% 58.93% -383.14% 52.75% 50.76% -
  Horiz. % 182.57% 53.28% 46.16% 112.41% 23.27% 49.24% 100.00%
Tax 98 73 27 4,837 -1 -21 99 -0.17%
  YoY % 34.25% 170.37% -99.44% 483,800.00% 95.24% -121.21% -
  Horiz. % 98.99% 73.74% 27.27% 4,885.86% -1.01% -21.21% 100.00%
NP -11,351 -3,268 -2,868 -2,212 -1,460 -3,109 -6,172 10.68%
  YoY % -247.34% -13.95% -29.66% -51.51% 53.04% 49.63% -
  Horiz. % 183.91% 52.95% 46.47% 35.84% 23.66% 50.37% 100.00%
NP to SH -11,342 -3,239 -2,868 -2,212 -1,460 -3,109 -6,172 10.66%
  YoY % -250.17% -12.94% -29.66% -51.51% 53.04% 49.63% -
  Horiz. % 183.77% 52.48% 46.47% 35.84% 23.66% 50.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 25,557 17,222 18,666 15,655 5,304 7,228 13,437 11.30%
  YoY % 48.40% -7.74% 19.23% 195.15% -26.62% -46.21% -
  Horiz. % 190.20% 128.17% 138.91% 116.51% 39.47% 53.79% 100.00%
Net Worth 45,416 47,027 43,502 43,382 48,623 52,254 44,554 0.32%
  YoY % -3.43% 8.10% 0.28% -10.78% -6.95% 17.28% -
  Horiz. % 101.94% 105.55% 97.64% 97.37% 109.13% 117.28% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 45,416 47,027 43,502 43,382 48,623 52,254 44,554 0.32%
  YoY % -3.43% 8.10% 0.28% -10.78% -6.95% 17.28% -
  Horiz. % 101.94% 105.55% 97.64% 97.37% 109.13% 117.28% 100.00%
NOSH 361,020 351,739 317,999 298,571 320,312 319,600 320,303 2.01%
  YoY % 2.64% 10.61% 6.51% -6.79% 0.22% -0.22% -
  Horiz. % 112.71% 109.81% 99.28% 93.22% 100.00% 99.78% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin -79.90 % -23.42 % -18.15 % -16.45 % -37.98 % -75.48 % -84.96 % -1.02%
  YoY % -241.16% -29.04% -10.33% 56.69% 49.68% 11.16% -
  Horiz. % 94.04% 27.57% 21.36% 19.36% 44.70% 88.84% 100.00%
ROE -24.97 % -6.89 % -6.59 % -5.10 % -3.00 % -5.95 % -13.85 % 10.31%
  YoY % -262.41% -4.55% -29.22% -70.00% 49.58% 57.04% -
  Horiz. % 180.29% 49.75% 47.58% 36.82% 21.66% 42.96% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 3.93 3.97 4.97 4.50 1.20 1.29 2.27 9.57%
  YoY % -1.01% -20.12% 10.44% 275.00% -6.98% -43.17% -
  Horiz. % 173.13% 174.89% 218.94% 198.24% 52.86% 56.83% 100.00%
EPS -3.14 -0.92 -0.90 -0.74 -0.46 -0.97 -1.93 8.44%
  YoY % -241.30% -2.22% -21.62% -60.87% 52.58% 49.74% -
  Horiz. % 162.69% 47.67% 46.63% 38.34% 23.83% 50.26% 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 0.1258 0.1337 0.1368 0.1453 0.1518 0.1635 0.1391 -1.66%
  YoY % -5.91% -2.27% -5.85% -4.28% -7.16% 17.54% -
  Horiz. % 90.44% 96.12% 98.35% 104.46% 109.13% 117.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 431,478
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 3.29 3.23 3.66 3.12 0.89 0.95 1.68 11.84%
  YoY % 1.86% -11.75% 17.31% 250.56% -6.32% -43.45% -
  Horiz. % 195.83% 192.26% 217.86% 185.71% 52.98% 56.55% 100.00%
EPS -2.63 -0.75 -0.66 -0.51 -0.34 -0.72 -1.43 10.68%
  YoY % -250.67% -13.64% -29.41% -50.00% 52.78% 49.65% -
  Horiz. % 183.92% 52.45% 46.15% 35.66% 23.78% 50.35% 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 0.1053 0.1090 0.1008 0.1005 0.1127 0.1211 0.1033 0.32%
  YoY % -3.39% 8.13% 0.30% -10.83% -6.94% 17.23% -
  Horiz. % 101.94% 105.52% 97.58% 97.29% 109.10% 117.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.1250 0.2200 0.1200 0.1100 0.1500 0.1200 0.1300 -
P/RPS 3.18 5.55 2.42 2.44 12.50 9.31 5.73 -9.34%
  YoY % -42.70% 129.34% -0.82% -80.48% 34.26% 62.48% -
  Horiz. % 55.50% 96.86% 42.23% 42.58% 218.15% 162.48% 100.00%
P/EPS -3.98 -23.89 -13.31 -14.85 -32.91 -12.34 -6.75 -8.42%
  YoY % 83.34% -79.49% 10.37% 54.88% -166.69% -82.81% -
  Horiz. % 58.96% 353.93% 197.19% 220.00% 487.56% 182.81% 100.00%
EY -25.13 -4.19 -7.52 -6.74 -3.04 -8.11 -14.82 9.19%
  YoY % -499.76% 44.28% -11.57% -121.71% 62.52% 45.28% -
  Horiz. % 169.57% 28.27% 50.74% 45.48% 20.51% 54.72% 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 0.99 1.65 0.88 0.76 0.99 0.73 0.93 1.05%
  YoY % -40.00% 87.50% 15.79% -23.23% 35.62% -21.51% -
  Horiz. % 106.45% 177.42% 94.62% 81.72% 106.45% 78.49% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 02/02/18 31/01/17 29/01/16 30/01/15 - 31/01/13 31/01/12 -
Price 0.1150 0.2100 0.1100 0.1500 0.0000 0.1300 0.1200 -
P/RPS 2.92 5.29 2.21 3.33 0.00 10.09 5.29 -9.42%
  YoY % -44.80% 139.37% -33.63% 0.00% 0.00% 90.74% -
  Horiz. % 55.20% 100.00% 41.78% 62.95% 0.00% 190.74% 100.00%
P/EPS -3.66 -22.80 -12.20 -20.25 0.00 -13.36 -6.23 -8.48%
  YoY % 83.95% -86.89% 39.75% 0.00% 0.00% -114.45% -
  Horiz. % 58.75% 365.97% 195.83% 325.04% -0.00% 214.45% 100.00%
EY -27.32 -4.39 -8.20 -4.94 0.00 -7.48 -16.06 9.25%
  YoY % -522.32% 46.46% -65.99% 0.00% 0.00% 53.42% -
  Horiz. % 170.11% 27.33% 51.06% 30.76% -0.00% 46.58% 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 0.91 1.57 0.80 1.03 0.00 0.80 0.86 0.95%
  YoY % -42.04% 96.25% -22.33% 0.00% 0.00% -6.98% -
  Horiz. % 105.81% 182.56% 93.02% 119.77% 0.00% 93.02% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers