Highlights

[NWP] YoY TTM Result on 2018-11-30 [#1]

Stock [NWP]: NWP HOLDINGS BHD
Announcement Date 31-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 30-Nov-2018  [#1]
Profit Trend QoQ -     -0.66%    YoY -     -59.78%
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 - 427,253
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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers