Highlights

[NWP] YoY TTM Result on 2017-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 02-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2018
Quarter 30-Nov-2017  [#1]
Profit Trend QoQ -     -1.80%    YoY -     -250.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 10,663 14,206 13,954 15,798 13,443 3,844 4,119 17.17%
  YoY % -24.94% 1.81% -11.67% 17.52% 249.71% -6.68% -
  Horiz. % 258.87% 344.89% 338.77% 383.54% 326.37% 93.32% 100.00%
PBT -18,194 -11,449 -3,341 -2,895 -7,049 -1,459 -3,088 34.37%
  YoY % -58.91% -242.68% -15.41% 58.93% -383.14% 52.75% -
  Horiz. % 589.18% 370.76% 108.19% 93.75% 228.27% 47.25% 100.00%
Tax 71 98 73 27 4,837 -1 -21 -
  YoY % -27.55% 34.25% 170.37% -99.44% 483,800.00% 95.24% -
  Horiz. % -338.10% -466.67% -347.62% -128.57% -23,033.33% 4.76% 100.00%
NP -18,123 -11,351 -3,268 -2,868 -2,212 -1,460 -3,109 34.14%
  YoY % -59.66% -247.34% -13.95% -29.66% -51.51% 53.04% -
  Horiz. % 582.92% 365.10% 105.11% 92.25% 71.15% 46.96% 100.00%
NP to SH -18,122 -11,342 -3,239 -2,868 -2,212 -1,460 -3,109 34.13%
  YoY % -59.78% -250.17% -12.94% -29.66% -51.51% 53.04% -
  Horiz. % 582.89% 364.81% 104.18% 92.25% 71.15% 46.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 28,786 25,557 17,222 18,666 15,655 5,304 7,228 25.89%
  YoY % 12.63% 48.40% -7.74% 19.23% 195.15% -26.62% -
  Horiz. % 398.26% 353.58% 238.27% 258.25% 216.59% 73.38% 100.00%
Net Worth 36,401 45,416 47,027 43,502 43,382 48,623 52,254 -5.84%
  YoY % -19.85% -3.43% 8.10% 0.28% -10.78% -6.95% -
  Horiz. % 69.66% 86.91% 90.00% 83.25% 83.02% 93.05% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 36,401 45,416 47,027 43,502 43,382 48,623 52,254 -5.84%
  YoY % -19.85% -3.43% 8.10% 0.28% -10.78% -6.95% -
  Horiz. % 69.66% 86.91% 90.00% 83.25% 83.02% 93.05% 100.00%
NOSH 392,253 361,020 351,739 317,999 298,571 320,312 319,600 3.47%
  YoY % 8.65% 2.64% 10.61% 6.51% -6.79% 0.22% -
  Horiz. % 122.73% 112.96% 110.06% 99.50% 93.42% 100.22% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin -169.96 % -79.90 % -23.42 % -18.15 % -16.45 % -37.98 % -75.48 % 14.48%
  YoY % -112.72% -241.16% -29.04% -10.33% 56.69% 49.68% -
  Horiz. % 225.17% 105.86% 31.03% 24.05% 21.79% 50.32% 100.00%
ROE -49.78 % -24.97 % -6.89 % -6.59 % -5.10 % -3.00 % -5.95 % 42.46%
  YoY % -99.36% -262.41% -4.55% -29.22% -70.00% 49.58% -
  Horiz. % 836.64% 419.66% 115.80% 110.76% 85.71% 50.42% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 2.72 3.93 3.97 4.97 4.50 1.20 1.29 13.23%
  YoY % -30.79% -1.01% -20.12% 10.44% 275.00% -6.98% -
  Horiz. % 210.85% 304.65% 307.75% 385.27% 348.84% 93.02% 100.00%
EPS -4.62 -3.14 -0.92 -0.90 -0.74 -0.46 -0.97 29.70%
  YoY % -47.13% -241.30% -2.22% -21.62% -60.87% 52.58% -
  Horiz. % 476.29% 323.71% 94.85% 92.78% 76.29% 47.42% 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 0.0928 0.1258 0.1337 0.1368 0.1453 0.1518 0.1635 -9.00%
  YoY % -26.23% -5.91% -2.27% -5.85% -4.28% -7.16% -
  Horiz. % 56.76% 76.94% 81.77% 83.67% 88.87% 92.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 475,217
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 2.50 3.32 3.27 3.70 3.15 0.90 0.96 17.29%
  YoY % -24.70% 1.53% -11.62% 17.46% 250.00% -6.25% -
  Horiz. % 260.42% 345.83% 340.62% 385.42% 328.13% 93.75% 100.00%
EPS -4.24 -2.65 -0.76 -0.67 -0.52 -0.34 -0.73 34.05%
  YoY % -60.00% -248.68% -13.43% -28.85% -52.94% 53.42% -
  Horiz. % 580.82% 363.01% 104.11% 91.78% 71.23% 46.58% 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 0.0852 0.1063 0.1101 0.1018 0.1015 0.1138 0.1223 -5.84%
  YoY % -19.85% -3.45% 8.15% 0.30% -10.81% -6.95% -
  Horiz. % 69.66% 86.92% 90.02% 83.24% 82.99% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.0800 0.1250 0.2200 0.1200 0.1100 0.1500 0.1200 -
P/RPS 2.94 3.18 5.55 2.42 2.44 12.50 9.31 -17.47%
  YoY % -7.55% -42.70% 129.34% -0.82% -80.48% 34.26% -
  Horiz. % 31.58% 34.16% 59.61% 25.99% 26.21% 134.26% 100.00%
P/EPS -1.73 -3.98 -23.89 -13.31 -14.85 -32.91 -12.34 -27.91%
  YoY % 56.53% 83.34% -79.49% 10.37% 54.88% -166.69% -
  Horiz. % 14.02% 32.25% 193.60% 107.86% 120.34% 266.69% 100.00%
EY -57.75 -25.13 -4.19 -7.52 -6.74 -3.04 -8.11 38.68%
  YoY % -129.81% -499.76% 44.28% -11.57% -121.71% 62.52% -
  Horiz. % 712.08% 309.86% 51.66% 92.73% 83.11% 37.48% 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 0.86 0.99 1.65 0.88 0.76 0.99 0.73 2.77%
  YoY % -13.13% -40.00% 87.50% 15.79% -23.23% 35.62% -
  Horiz. % 117.81% 135.62% 226.03% 120.55% 104.11% 135.62% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 31/01/19 02/02/18 31/01/17 29/01/16 30/01/15 - 31/01/13 -
Price 0.0650 0.1150 0.2100 0.1100 0.1500 0.0000 0.1300 -
P/RPS 2.39 2.92 5.29 2.21 3.33 0.00 10.09 -21.33%
  YoY % -18.15% -44.80% 139.37% -33.63% 0.00% 0.00% -
  Horiz. % 23.69% 28.94% 52.43% 21.90% 33.00% 0.00% 100.00%
P/EPS -1.41 -3.66 -22.80 -12.20 -20.25 0.00 -13.36 -31.24%
  YoY % 61.48% 83.95% -86.89% 39.75% 0.00% 0.00% -
  Horiz. % 10.55% 27.40% 170.66% 91.32% 151.57% -0.00% 100.00%
EY -71.08 -27.32 -4.39 -8.20 -4.94 0.00 -7.48 45.51%
  YoY % -160.18% -522.32% 46.46% -65.99% 0.00% 0.00% -
  Horiz. % 950.27% 365.24% 58.69% 109.63% 66.04% -0.00% 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 0.70 0.91 1.57 0.80 1.03 0.00 0.80 -2.20%
  YoY % -23.08% -42.04% 96.25% -22.33% 0.00% 0.00% -
  Horiz. % 87.50% 113.75% 196.25% 100.00% 128.75% 0.00% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
8. [转贴] [Facebook live video:浅谈Naim holdings bhd (Naim)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers