Highlights

[PWORTH] YoY Quarter Result on 2018-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 13-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     51.05%    YoY -     1,597.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 41,080 43,557 24,747 41,332 36,540 33,982 80,230 -10.55%
  YoY % -5.69% 76.01% -40.13% 13.11% 7.53% -57.64% -
  Horiz. % 51.20% 54.29% 30.85% 51.52% 45.54% 42.36% 100.00%
PBT 5,430 361 -177 1,122 -1,237 -19,657 -228 -
  YoY % 1,404.16% 303.95% -115.78% 190.70% 93.71% -8,521.49% -
  Horiz. % -2,381.58% -158.33% 77.63% -492.11% 542.54% 8,621.49% 100.00%
Tax 88 -36 26 -601 -230 -898 344 -20.32%
  YoY % 344.44% -238.46% 104.33% -161.30% 74.39% -361.05% -
  Horiz. % 25.58% -10.47% 7.56% -174.71% -66.86% -261.05% 100.00%
NP 5,518 325 -151 521 -1,467 -20,555 116 90.29%
  YoY % 1,597.85% 315.23% -128.98% 135.51% 92.86% -17,819.83% -
  Horiz. % 4,756.90% 280.17% -130.17% 449.14% -1,264.66% -17,719.83% 100.00%
NP to SH 5,518 325 -62 558 -1,565 -20,477 77 103.74%
  YoY % 1,597.85% 624.19% -111.11% 135.65% 92.36% -26,693.51% -
  Horiz. % 7,166.23% 422.08% -80.52% 724.68% -2,032.47% -26,593.51% 100.00%
Tax Rate -1.62 % 9.97 % - % 53.57 % - % - % - % -
  YoY % -116.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.02% 18.61% 0.00% 100.00% - - -
Total Cost 35,562 43,232 24,898 40,811 38,007 54,537 80,114 -12.65%
  YoY % -17.74% 73.64% -38.99% 7.38% -30.31% -31.93% -
  Horiz. % 44.39% 53.96% 31.08% 50.94% 47.44% 68.07% 100.00%
Net Worth 357,441 301,895 278,999 223,199 152,587 230,995 286,825 3.73%
  YoY % 18.40% 8.21% 25.00% 46.28% -33.94% -19.46% -
  Horiz. % 124.62% 105.25% 97.27% 77.82% 53.20% 80.54% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 357,441 301,895 278,999 223,199 152,587 230,995 286,825 3.73%
  YoY % 18.40% 8.21% 25.00% 46.28% -33.94% -19.46% -
  Horiz. % 124.62% 105.25% 97.27% 77.82% 53.20% 80.54% 100.00%
NOSH 1,021,262 718,800 620,000 398,571 195,624 173,681 192,500 32.05%
  YoY % 42.08% 15.94% 55.56% 103.74% 12.63% -9.78% -
  Horiz. % 530.53% 373.40% 322.08% 207.05% 101.62% 90.22% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.43 % 0.75 % -0.61 % 1.26 % -4.01 % -60.49 % 0.14 % 113.88%
  YoY % 1,690.67% 222.95% -148.41% 131.42% 93.37% -43,307.14% -
  Horiz. % 9,592.86% 535.71% -435.71% 900.00% -2,864.29% -43,207.14% 100.00%
ROE 1.54 % 0.11 % -0.02 % 0.25 % -1.03 % -8.86 % 0.03 % 92.72%
  YoY % 1,300.00% 650.00% -108.00% 124.27% 88.37% -29,633.33% -
  Horiz. % 5,133.33% 366.67% -66.67% 833.33% -3,433.33% -29,533.33% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.02 6.06 3.99 10.37 18.68 19.57 41.68 -32.27%
  YoY % -33.66% 51.88% -61.52% -44.49% -4.55% -53.05% -
  Horiz. % 9.64% 14.54% 9.57% 24.88% 44.82% 46.95% 100.00%
EPS 0.54 0.05 -0.01 0.14 -0.80 -11.79 0.04 54.28%
  YoY % 980.00% 600.00% -107.14% 117.50% 93.21% -29,575.00% -
  Horiz. % 1,350.00% 125.00% -25.00% 350.00% -2,000.00% -29,475.00% 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 0.3500 0.4200 0.4500 0.5600 0.7800 1.3300 1.4900 -21.44%
  YoY % -16.67% -6.67% -19.64% -28.21% -41.35% -10.74% -
  Horiz. % 23.49% 28.19% 30.20% 37.58% 52.35% 89.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,730
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.01 4.25 2.42 4.04 3.57 3.32 7.84 -10.57%
  YoY % -5.65% 75.62% -40.10% 13.17% 7.53% -57.65% -
  Horiz. % 51.15% 54.21% 30.87% 51.53% 45.54% 42.35% 100.00%
EPS 0.54 0.03 -0.01 0.05 -0.15 -2.00 0.01 94.36%
  YoY % 1,700.00% 400.00% -120.00% 133.33% 92.50% -20,100.00% -
  Horiz. % 5,400.00% 300.00% -100.00% 500.00% -1,500.00% -20,000.00% 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 0.3492 0.2949 0.2725 0.2180 0.1491 0.2256 0.2802 3.74%
  YoY % 18.41% 8.22% 25.00% 46.21% -33.91% -19.49% -
  Horiz. % 124.63% 105.25% 97.25% 77.80% 53.21% 80.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1750 0.1800 0.1100 0.1750 0.2000 0.2800 0.4000 -
P/RPS 4.35 2.97 2.76 1.69 1.07 1.43 0.96 28.62%
  YoY % 46.46% 7.61% 63.31% 57.94% -25.17% 48.96% -
  Horiz. % 453.12% 309.38% 287.50% 176.04% 111.46% 148.96% 100.00%
P/EPS 32.39 398.10 -1,100.00 125.00 -25.00 -2.37 1,000.00 -43.53%
  YoY % -91.86% 136.19% -980.00% 600.00% -954.85% -100.24% -
  Horiz. % 3.24% 39.81% -110.00% 12.50% -2.50% -0.24% 100.00%
EY 3.09 0.25 -0.09 0.80 -4.00 -42.11 0.10 77.10%
  YoY % 1,136.00% 377.78% -111.25% 120.00% 90.50% -42,210.00% -
  Horiz. % 3,090.00% 250.00% -90.00% 800.00% -4,000.00% -42,110.00% 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 0.50 0.43 0.24 0.31 0.26 0.21 0.27 10.81%
  YoY % 16.28% 79.17% -22.58% 19.23% 23.81% -22.22% -
  Horiz. % 185.19% 159.26% 88.89% 114.81% 96.30% 77.78% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 13/06/18 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 -
Price 0.2350 0.2600 0.1050 0.1600 0.1700 0.2700 0.3700 -
P/RPS 5.84 4.29 2.63 1.54 0.91 1.38 0.89 36.81%
  YoY % 36.13% 63.12% 70.78% 69.23% -34.06% 55.06% -
  Horiz. % 656.18% 482.02% 295.51% 173.03% 102.25% 155.06% 100.00%
P/EPS 43.49 575.04 -1,050.00 114.29 -21.25 -2.29 925.00 -39.91%
  YoY % -92.44% 154.77% -1,018.72% 637.84% -827.95% -100.25% -
  Horiz. % 4.70% 62.17% -113.51% 12.36% -2.30% -0.25% 100.00%
EY 2.30 0.17 -0.10 0.88 -4.71 -43.67 0.11 65.94%
  YoY % 1,252.94% 270.00% -111.36% 118.68% 89.21% -39,800.00% -
  Horiz. % 2,090.91% 154.55% -90.91% 800.00% -4,281.82% -39,700.00% 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 0.67 0.62 0.23 0.29 0.22 0.20 0.25 17.85%
  YoY % 8.06% 169.57% -20.69% 31.82% 10.00% -20.00% -
  Horiz. % 268.00% 248.00% 92.00% 116.00% 88.00% 80.00% 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.
 


 

262  168  512  1267 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MI 1.58+0.16 
 HSI-C3F 0.44+0.005 
 HSI-H4I 0.565-0.02 
 HSI-C3K 0.35+0.01 
 SAPNRG 0.61+0.01 
 MYEG 1.01+0.03 
 IRIS 0.16+0.01 
 GSB 0.21+0.025 
 HSI-C3H 0.435+0.01 
 YTL 1.15+0.05 
Partners & Brokers