Highlights

[PWORTH] QoQ Annualized Quarter Result on 2015-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     1.98%    YoY -     118.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 156,101 184,658 184,856 203,770 176,264 181,732 175,428 -7.48%
  QoQ % -15.46% -0.11% -9.28% 15.61% -3.01% 3.59% -
  Horiz. % 88.98% 105.26% 105.37% 116.16% 100.48% 103.59% 100.00%
PBT 1,450 2,530 3,548 61 2,809 1,970 3,024 -38.69%
  QoQ % -42.66% -28.69% 5,716.39% -97.83% 42.61% -34.85% -
  Horiz. % 47.97% 83.66% 117.33% 2.02% 92.90% 65.15% 100.00%
Tax 21 -20 -4 1,781 -573 342 272 -81.65%
  QoQ % 206.67% -400.00% -100.22% 410.64% -267.64% 25.74% -
  Horiz. % 7.84% -7.35% -1.47% 654.78% -210.78% 125.74% 100.00%
NP 1,472 2,510 3,544 1,842 2,236 2,312 3,296 -41.54%
  QoQ % -41.35% -29.18% 92.40% -17.62% -3.29% -29.85% -
  Horiz. % 44.66% 76.15% 107.52% 55.89% 67.84% 70.15% 100.00%
NP to SH 1,472 2,686 3,908 2,389 2,342 2,398 3,356 -42.24%
  QoQ % -45.20% -31.27% 63.58% 1.98% -2.31% -28.55% -
  Horiz. % 43.86% 80.04% 116.45% 71.19% 69.81% 71.45% 100.00%
Tax Rate -1.47 % 0.79 % 0.11 % -2,919.67 % 20.41 % -17.36 % -8.99 % -70.06%
  QoQ % -286.08% 618.18% 100.00% -14,405.09% 217.57% -93.10% -
  Horiz. % 16.35% -8.79% -1.22% 32,476.87% -227.03% 193.10% 100.00%
Total Cost 154,629 182,148 181,312 201,928 174,028 179,420 172,132 -6.89%
  QoQ % -15.11% 0.46% -10.21% 16.03% -3.01% 4.23% -
  Horiz. % 89.83% 105.82% 105.33% 117.31% 101.10% 104.23% 100.00%
Net Worth 236,785 233,781 254,019 218,099 228,818 232,064 233,460 0.95%
  QoQ % 1.29% -7.97% 16.47% -4.68% -1.40% -0.60% -
  Horiz. % 101.42% 100.14% 108.81% 93.42% 98.01% 99.40% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 236,785 233,781 254,019 218,099 228,818 232,064 233,460 0.95%
  QoQ % 1.29% -7.97% 16.47% -4.68% -1.40% -0.60% -
  Horiz. % 101.42% 100.14% 108.81% 93.42% 98.01% 99.40% 100.00%
NOSH 526,190 497,407 488,499 419,423 408,604 386,774 364,782 27.64%
  QoQ % 5.79% 1.82% 16.47% 2.65% 5.64% 6.03% -
  Horiz. % 144.25% 136.36% 133.92% 114.98% 112.01% 106.03% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.94 % 1.36 % 1.92 % 0.90 % 1.27 % 1.27 % 1.88 % -36.98%
  QoQ % -30.88% -29.17% 113.33% -29.13% 0.00% -32.45% -
  Horiz. % 50.00% 72.34% 102.13% 47.87% 67.55% 67.55% 100.00%
ROE 0.62 % 1.15 % 1.54 % 1.10 % 1.02 % 1.03 % 1.44 % -42.95%
  QoQ % -46.09% -25.32% 40.00% 7.84% -0.97% -28.47% -
  Horiz. % 43.06% 79.86% 106.94% 76.39% 70.83% 71.53% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 29.67 37.12 37.84 48.58 43.14 46.99 48.09 -27.51%
  QoQ % -20.07% -1.90% -22.11% 12.61% -8.19% -2.29% -
  Horiz. % 61.70% 77.19% 78.69% 101.02% 89.71% 97.71% 100.00%
EPS 0.27 0.54 0.80 0.57 0.57 0.62 0.92 -55.80%
  QoQ % -50.00% -32.50% 40.35% 0.00% -8.06% -32.61% -
  Horiz. % 29.35% 58.70% 86.96% 61.96% 61.96% 67.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4500 0.4700 0.5200 0.5200 0.5600 0.6000 0.6400 -20.91%
  QoQ % -4.26% -9.62% 0.00% -7.14% -6.67% -6.25% -
  Horiz. % 70.31% 73.44% 81.25% 81.25% 87.50% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,504,414
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.47 4.10 4.10 4.52 3.91 4.03 3.89 -7.33%
  QoQ % -15.37% 0.00% -9.29% 15.60% -2.98% 3.60% -
  Horiz. % 89.20% 105.40% 105.40% 116.20% 100.51% 103.60% 100.00%
EPS 0.03 0.06 0.09 0.05 0.05 0.05 0.07 -43.13%
  QoQ % -50.00% -33.33% 80.00% 0.00% 0.00% -28.57% -
  Horiz. % 42.86% 85.71% 128.57% 71.43% 71.43% 71.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0526 0.0519 0.0564 0.0484 0.0508 0.0515 0.0518 1.03%
  QoQ % 1.35% -7.98% 16.53% -4.72% -1.36% -0.58% -
  Horiz. % 101.54% 100.19% 108.88% 93.44% 98.07% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.1100 0.1600 0.1250 0.1600 0.1750 0.1700 0.2300 -
P/RPS 0.37 0.43 0.33 0.33 0.41 0.36 0.48 -15.92%
  QoQ % -13.95% 30.30% 0.00% -19.51% 13.89% -25.00% -
  Horiz. % 77.08% 89.58% 68.75% 68.75% 85.42% 75.00% 100.00%
P/EPS 39.32 29.63 15.63 28.09 30.52 27.42 25.00 35.21%
  QoQ % 32.70% 89.57% -44.36% -7.96% 11.31% 9.68% -
  Horiz. % 157.28% 118.52% 62.52% 112.36% 122.08% 109.68% 100.00%
EY 2.54 3.38 6.40 3.56 3.28 3.65 4.00 -26.10%
  QoQ % -24.85% -47.19% 79.78% 8.54% -10.14% -8.75% -
  Horiz. % 63.50% 84.50% 160.00% 89.00% 82.00% 91.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.34 0.24 0.31 0.31 0.28 0.36 -23.67%
  QoQ % -29.41% 41.67% -22.58% 0.00% 10.71% -22.22% -
  Horiz. % 66.67% 94.44% 66.67% 86.11% 86.11% 77.78% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 -
Price 0.1050 0.1150 0.1600 0.1200 0.1600 0.1850 0.2000 -
P/RPS 0.35 0.31 0.42 0.25 0.37 0.39 0.42 -11.44%
  QoQ % 12.90% -26.19% 68.00% -32.43% -5.13% -7.14% -
  Horiz. % 83.33% 73.81% 100.00% 59.52% 88.10% 92.86% 100.00%
P/EPS 37.53 21.30 20.00 21.07 27.91 29.84 21.74 43.86%
  QoQ % 76.20% 6.50% -5.08% -24.51% -6.47% 37.26% -
  Horiz. % 172.63% 97.98% 92.00% 96.92% 128.38% 137.26% 100.00%
EY 2.66 4.70 5.00 4.75 3.58 3.35 4.60 -30.57%
  QoQ % -43.40% -6.00% 5.26% 32.68% 6.87% -27.17% -
  Horiz. % 57.83% 102.17% 108.70% 103.26% 77.83% 72.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.24 0.31 0.23 0.29 0.31 0.31 -18.03%
  QoQ % -4.17% -22.58% 34.78% -20.69% -6.45% 0.00% -
  Horiz. % 74.19% 77.42% 100.00% 74.19% 93.55% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS