Highlights

[PWORTH] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     101.68%    YoY -     -1.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 164,580 170,168 147,952 134,814 117,544 166,938 156,101 3.59%
  QoQ % -3.28% 15.02% 9.75% 14.69% -29.59% 6.94% -
  Horiz. % 105.43% 109.01% 94.78% 86.36% 75.30% 106.94% 100.00%
PBT 4,296 1,919 2,544 3,094 1,716 1,640 1,450 106.08%
  QoQ % 123.87% -24.57% -17.78% 80.30% 4.63% 13.05% -
  Horiz. % 296.14% 132.28% 175.37% 213.28% 118.29% 113.05% 100.00%
Tax -2,444 2,759 -352 -342 -4,136 -721 21 -
  QoQ % -188.58% 883.81% -2.92% 91.73% -473.65% -3,479.58% -
  Horiz. % -11,455.89% 12,932.41% -1,649.95% -1,603.07% -19,386.89% -3,379.58% 100.00%
NP 1,852 4,678 2,192 2,752 -2,420 919 1,472 16.53%
  QoQ % -60.41% 113.41% -20.35% 213.72% -363.33% -37.57% -
  Horiz. % 125.82% 317.80% 148.91% 186.96% -164.40% 62.43% 100.00%
NP to SH 4,512 4,703 2,192 2,638 1,308 831 1,472 110.87%
  QoQ % -4.06% 114.55% -16.91% 101.68% 57.40% -43.55% -
  Horiz. % 306.52% 319.50% 148.91% 179.21% 88.86% 56.45% 100.00%
Tax Rate 56.89 % -143.77 % 13.84 % 11.05 % 241.03 % 43.96 % -1.47 % -
  QoQ % 139.57% -1,138.80% 25.25% -95.42% 448.29% 3,090.48% -
  Horiz. % -3,870.07% 9,780.27% -941.50% -751.70% -16,396.60% -2,990.48% 100.00%
Total Cost 162,728 165,490 145,760 132,062 119,964 166,019 154,629 3.46%
  QoQ % -1.67% 13.54% 10.37% 10.08% -27.74% 7.37% -
  Horiz. % 105.24% 107.02% 94.26% 85.41% 77.58% 107.37% 100.00%
Net Worth 308,364 347,899 301,895 276,989 274,679 246,463 236,785 19.23%
  QoQ % -11.36% 15.24% 8.99% 0.84% 11.45% 4.09% -
  Horiz. % 130.23% 146.93% 127.50% 116.98% 116.00% 104.09% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 308,364 347,899 301,895 276,989 274,679 246,463 236,785 19.23%
  QoQ % -11.36% 15.24% 8.99% 0.84% 11.45% 4.09% -
  Horiz. % 130.23% 146.93% 127.50% 116.98% 116.00% 104.09% 100.00%
NOSH 934,439 790,680 718,800 659,499 653,999 586,818 526,190 46.60%
  QoQ % 18.18% 10.00% 8.99% 0.84% 11.45% 11.52% -
  Horiz. % 177.59% 150.27% 136.60% 125.33% 124.29% 111.52% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.13 % 2.75 % 1.48 % 2.04 % -2.06 % 0.55 % 0.94 % 13.05%
  QoQ % -58.91% 85.81% -27.45% 199.03% -474.55% -41.49% -
  Horiz. % 120.21% 292.55% 157.45% 217.02% -219.15% 58.51% 100.00%
ROE 1.46 % 1.35 % 0.73 % 0.95 % 0.48 % 0.34 % 0.62 % 76.91%
  QoQ % 8.15% 84.93% -23.16% 97.92% 41.18% -45.16% -
  Horiz. % 235.48% 217.74% 117.74% 153.23% 77.42% 54.84% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.61 21.52 20.58 20.44 17.97 28.45 29.67 -29.35%
  QoQ % -18.17% 4.57% 0.68% 13.75% -36.84% -4.11% -
  Horiz. % 59.35% 72.53% 69.36% 68.89% 60.57% 95.89% 100.00%
EPS 0.48 0.66 0.32 0.40 0.20 0.22 0.27 46.70%
  QoQ % -27.27% 106.25% -20.00% 100.00% -9.09% -18.52% -
  Horiz. % 177.78% 244.44% 118.52% 148.15% 74.07% 81.48% 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 0.3300 0.4400 0.4200 0.4200 0.4200 0.4200 0.4500 -18.66%
  QoQ % -25.00% 4.76% 0.00% 0.00% 0.00% -6.67% -
  Horiz. % 73.33% 97.78% 93.33% 93.33% 93.33% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.02 4.16 3.61 3.29 2.87 4.08 3.81 3.64%
  QoQ % -3.37% 15.24% 9.73% 14.63% -29.66% 7.09% -
  Horiz. % 105.51% 109.19% 94.75% 86.35% 75.33% 107.09% 100.00%
EPS 0.11 0.11 0.05 0.06 0.03 0.02 0.04 96.16%
  QoQ % 0.00% 120.00% -16.67% 100.00% 50.00% -50.00% -
  Horiz. % 275.00% 275.00% 125.00% 150.00% 75.00% 50.00% 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 0.0753 0.0850 0.0737 0.0676 0.0671 0.0602 0.0578 19.26%
  QoQ % -11.41% 15.33% 9.02% 0.75% 11.46% 4.15% -
  Horiz. % 130.28% 147.06% 127.51% 116.96% 116.09% 104.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2550 0.2450 0.1800 0.1100 0.0900 0.1000 0.1100 -
P/RPS 1.45 1.14 0.87 0.54 0.50 0.35 0.37 148.36%
  QoQ % 27.19% 31.03% 61.11% 8.00% 42.86% -5.41% -
  Horiz. % 391.89% 308.11% 235.14% 145.95% 135.14% 94.59% 100.00%
P/EPS 52.81 41.19 59.03 27.50 45.00 70.62 39.32 21.71%
  QoQ % 28.21% -30.22% 114.65% -38.89% -36.28% 79.60% -
  Horiz. % 134.31% 104.76% 150.13% 69.94% 114.45% 179.60% 100.00%
EY 1.89 2.43 1.69 3.64 2.22 1.42 2.54 -17.87%
  QoQ % -22.22% 43.79% -53.57% 63.96% 56.34% -44.09% -
  Horiz. % 74.41% 95.67% 66.54% 143.31% 87.40% 55.91% 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 0.77 0.56 0.43 0.26 0.21 0.24 0.24 117.38%
  QoQ % 37.50% 30.23% 65.38% 23.81% -12.50% 0.00% -
  Horiz. % 320.83% 233.33% 179.17% 108.33% 87.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 30/08/16 27/05/16 -
Price 0.2350 0.2150 0.2600 0.1050 0.1100 0.0850 0.1050 -
P/RPS 1.33 1.00 1.26 0.51 0.61 0.30 0.35 143.32%
  QoQ % 33.00% -20.63% 147.06% -16.39% 103.33% -14.29% -
  Horiz. % 380.00% 285.71% 360.00% 145.71% 174.29% 85.71% 100.00%
P/EPS 48.67 36.15 85.26 26.25 55.00 60.02 37.53 18.90%
  QoQ % 34.63% -57.60% 224.80% -52.27% -8.36% 59.93% -
  Horiz. % 129.68% 96.32% 227.18% 69.94% 146.55% 159.93% 100.00%
EY 2.05 2.77 1.17 3.81 1.82 1.67 2.66 -15.93%
  QoQ % -25.99% 136.75% -69.29% 109.34% 8.98% -37.22% -
  Horiz. % 77.07% 104.14% 43.98% 143.23% 68.42% 62.78% 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 0.71 0.49 0.62 0.25 0.26 0.20 0.23 111.86%
  QoQ % 44.90% -20.97% 148.00% -3.85% 30.00% -13.04% -
  Horiz. % 308.70% 213.04% 269.57% 108.70% 113.04% 86.96% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers