Highlights

[PWORTH] QoQ Quarter Result on 2010-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     125.00%    YoY -     126.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 111,247 104,194 99,845 78,434 155,887 117,776 103,031 5.25%
  QoQ % 6.77% 4.36% 27.30% -49.69% 32.36% 14.31% -
  Horiz. % 107.97% 101.13% 96.91% 76.13% 151.30% 114.31% 100.00%
PBT 1,541 526 688 1,204 648 381 636 80.49%
  QoQ % 192.97% -23.55% -42.86% 85.80% 70.08% -40.09% -
  Horiz. % 242.30% 82.70% 108.18% 189.31% 101.89% 59.91% 100.00%
Tax -14 -18 -72 117 -64 -49 -92 -71.53%
  QoQ % 22.22% 75.00% -161.54% 282.81% -30.61% 46.74% -
  Horiz. % 15.22% 19.57% 78.26% -127.17% 69.57% 53.26% 100.00%
NP 1,527 508 616 1,321 584 332 544 99.11%
  QoQ % 200.59% -17.53% -53.37% 126.20% 75.90% -38.97% -
  Horiz. % 280.70% 93.38% 113.24% 242.83% 107.35% 61.03% 100.00%
NP to SH 1,527 498 616 1,314 584 321 446 127.33%
  QoQ % 206.63% -19.16% -53.12% 125.00% 81.93% -28.03% -
  Horiz. % 342.38% 111.66% 138.12% 294.62% 130.94% 71.97% 100.00%
Tax Rate 0.91 % 3.42 % 10.47 % -9.72 % 9.88 % 12.86 % 14.47 % -84.21%
  QoQ % -73.39% -67.34% 207.72% -198.38% -23.17% -11.13% -
  Horiz. % 6.29% 23.64% 72.36% -67.17% 68.28% 88.87% 100.00%
Total Cost 109,720 103,686 99,229 77,113 155,303 117,444 102,487 4.66%
  QoQ % 5.82% 4.49% 28.68% -50.35% 32.24% 14.59% -
  Horiz. % 107.06% 101.17% 96.82% 75.24% 151.53% 114.59% 100.00%
Net Worth 268,604 267,444 273,687 364,165 248,895 248,426 243,906 6.65%
  QoQ % 0.43% -2.28% -24.85% 46.31% 0.19% 1.85% -
  Horiz. % 110.13% 109.65% 112.21% 149.31% 102.05% 101.85% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 3.12 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 268,604 267,444 273,687 364,165 248,895 248,426 243,906 6.65%
  QoQ % 0.43% -2.28% -24.85% 46.31% 0.19% 1.85% -
  Horiz. % 110.13% 109.65% 112.21% 149.31% 102.05% 101.85% 100.00%
NOSH 183,975 184,444 188,750 187,714 139,047 139,565 139,375 20.35%
  QoQ % -0.25% -2.28% 0.55% 35.00% -0.37% 0.14% -
  Horiz. % 132.00% 132.34% 135.43% 134.68% 99.77% 100.14% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.37 % 0.49 % 0.62 % 1.68 % 0.37 % 0.28 % 0.53 % 88.46%
  QoQ % 179.59% -20.97% -63.10% 354.05% 32.14% -47.17% -
  Horiz. % 258.49% 92.45% 116.98% 316.98% 69.81% 52.83% 100.00%
ROE 0.57 % 0.19 % 0.23 % 0.36 % 0.23 % 0.13 % 0.18 % 115.79%
  QoQ % 200.00% -17.39% -36.11% 56.52% 76.92% -27.78% -
  Horiz. % 316.67% 105.56% 127.78% 200.00% 127.78% 72.22% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 60.47 56.49 52.90 41.78 112.11 84.39 73.92 -12.54%
  QoQ % 7.05% 6.79% 26.62% -62.73% 32.85% 14.16% -
  Horiz. % 81.80% 76.42% 71.56% 56.52% 151.66% 114.16% 100.00%
EPS 0.83 0.27 0.32 0.70 0.42 0.23 0.32 88.89%
  QoQ % 207.41% -15.62% -54.29% 66.67% 82.61% -28.12% -
  Horiz. % 259.38% 84.38% 100.00% 218.75% 131.25% 71.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4500 1.4500 1.9400 1.7900 1.7800 1.7500 -11.39%
  QoQ % 0.69% 0.00% -25.26% 8.38% 0.56% 1.71% -
  Horiz. % 83.43% 82.86% 82.86% 110.86% 102.29% 101.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.72 2.54 2.44 1.92 3.81 2.88 2.52 5.23%
  QoQ % 7.09% 4.10% 27.08% -49.61% 32.29% 14.29% -
  Horiz. % 107.94% 100.79% 96.83% 76.19% 151.19% 114.29% 100.00%
EPS 0.04 0.01 0.02 0.03 0.01 0.01 0.01 152.20%
  QoQ % 300.00% -50.00% -33.33% 200.00% 0.00% 0.00% -
  Horiz. % 400.00% 100.00% 200.00% 300.00% 100.00% 100.00% 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 0.0656 0.0653 0.0668 0.0889 0.0608 0.0607 0.0596 6.61%
  QoQ % 0.46% -2.25% -24.86% 46.22% 0.16% 1.85% -
  Horiz. % 110.07% 109.56% 112.08% 149.16% 102.01% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.7300 0.6000 0.4500 0.4400 0.5200 0.4700 0.5400 -
P/RPS 1.21 1.06 0.85 1.05 0.46 0.56 0.73 40.10%
  QoQ % 14.15% 24.71% -19.05% 128.26% -17.86% -23.29% -
  Horiz. % 165.75% 145.21% 116.44% 143.84% 63.01% 76.71% 100.00%
P/EPS 87.95 222.22 137.89 62.86 123.81 204.35 168.75 -35.26%
  QoQ % -60.42% 61.16% 119.36% -49.23% -39.41% 21.10% -
  Horiz. % 52.12% 131.69% 81.71% 37.25% 73.37% 121.10% 100.00%
EY 1.14 0.45 0.73 1.59 0.81 0.49 0.59 55.19%
  QoQ % 153.33% -38.36% -54.09% 96.30% 65.31% -16.95% -
  Horiz. % 193.22% 76.27% 123.73% 269.49% 137.29% 83.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.50 0.41 0.31 0.23 0.29 0.26 0.31 37.57%
  QoQ % 21.95% 32.26% 34.78% -20.69% 11.54% -16.13% -
  Horiz. % 161.29% 132.26% 100.00% 74.19% 93.55% 83.87% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.6000 0.5300 0.4700 0.4500 0.4400 0.5000 0.5200 -
P/RPS 0.99 0.94 0.89 1.08 0.39 0.59 0.70 26.02%
  QoQ % 5.32% 5.62% -17.59% 176.92% -33.90% -15.71% -
  Horiz. % 141.43% 134.29% 127.14% 154.29% 55.71% 84.29% 100.00%
P/EPS 72.29 196.30 144.01 64.29 104.76 217.39 162.50 -41.75%
  QoQ % -63.17% 36.31% 124.00% -38.63% -51.81% 33.78% -
  Horiz. % 44.49% 120.80% 88.62% 39.56% 64.47% 133.78% 100.00%
EY 1.38 0.51 0.69 1.56 0.95 0.46 0.62 70.56%
  QoQ % 170.59% -26.09% -55.77% 64.21% 106.52% -25.81% -
  Horiz. % 222.58% 82.26% 111.29% 251.61% 153.23% 74.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.37 0.32 0.23 0.25 0.28 0.30 23.18%
  QoQ % 10.81% 15.63% 39.13% -8.00% -10.71% -6.67% -
  Horiz. % 136.67% 123.33% 106.67% 76.67% 83.33% 93.33% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers