Highlights

[PWORTH] QoQ Quarter Result on 2017-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     841.23%    YoY -     1,544.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 41,080 48,150 41,145 59,204 43,557 38,021 29,386 25.05%
  QoQ % -14.68% 17.03% -30.50% 35.92% 14.56% 29.38% -
  Horiz. % 139.79% 163.85% 140.02% 201.47% 148.22% 129.38% 100.00%
PBT 5,430 3,931 1,074 11 361 1,118 429 443.96%
  QoQ % 38.13% 266.01% 9,663.64% -96.95% -67.71% 160.61% -
  Horiz. % 1,265.73% 916.32% 250.35% 2.56% 84.15% 260.61% 100.00%
Tax 88 -363 -611 3,023 -36 863 -1,034 -
  QoQ % 124.24% 40.59% -120.21% 8,497.22% -104.17% 183.46% -
  Horiz. % -8.51% 35.11% 59.09% -292.36% 3.48% -83.46% 100.00%
NP 5,518 3,568 463 3,034 325 1,981 -605 -
  QoQ % 54.65% 670.63% -84.74% 833.54% -83.59% 427.44% -
  Horiz. % -912.07% -589.75% -76.53% -501.49% -53.72% -327.44% 100.00%
NP to SH 5,518 3,653 1,128 3,059 325 992 327 559.03%
  QoQ % 51.05% 223.85% -63.13% 841.23% -67.24% 203.36% -
  Horiz. % 1,687.46% 1,117.13% 344.95% 935.47% 99.39% 303.36% 100.00%
Tax Rate -1.62 % 9.23 % 56.89 % -27,481.82 % 9.97 % -77.19 % 241.03 % -
  QoQ % -117.55% -83.78% 100.21% -275,745.16% 112.92% -132.03% -
  Horiz. % -0.67% 3.83% 23.60% -11,401.83% 4.14% -32.03% 100.00%
Total Cost 35,562 44,582 40,682 56,170 43,232 36,040 29,991 12.04%
  QoQ % -20.23% 9.59% -27.57% 29.93% 19.96% 20.17% -
  Horiz. % 118.58% 148.65% 135.65% 187.29% 144.15% 120.17% 100.00%
Net Worth 357,441 320,973 308,364 347,899 301,895 277,759 274,679 19.21%
  QoQ % 11.36% 4.09% -11.36% 15.24% 8.69% 1.12% -
  Horiz. % 130.13% 116.85% 112.26% 126.66% 109.91% 101.12% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 357,441 320,973 308,364 347,899 301,895 277,759 274,679 19.21%
  QoQ % 11.36% 4.09% -11.36% 15.24% 8.69% 1.12% -
  Horiz. % 130.13% 116.85% 112.26% 126.66% 109.91% 101.12% 100.00%
NOSH 1,021,262 944,039 934,439 790,680 718,800 661,333 653,999 34.63%
  QoQ % 8.18% 1.03% 18.18% 10.00% 8.69% 1.12% -
  Horiz. % 156.16% 144.35% 142.88% 120.90% 109.91% 101.12% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 13.43 % 7.41 % 1.13 % 5.12 % 0.75 % 5.21 % -2.06 % -
  QoQ % 81.24% 555.75% -77.93% 582.67% -85.60% 352.91% -
  Horiz. % -651.94% -359.71% -54.85% -248.54% -36.41% -252.91% 100.00%
ROE 1.54 % 1.14 % 0.37 % 0.88 % 0.11 % 0.36 % 0.12 % 448.99%
  QoQ % 35.09% 208.11% -57.95% 700.00% -69.44% 200.00% -
  Horiz. % 1,283.33% 950.00% 308.33% 733.33% 91.67% 300.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.02 5.10 4.40 7.49 6.06 5.75 4.49 -7.11%
  QoQ % -21.18% 15.91% -41.26% 23.60% 5.39% 28.06% -
  Horiz. % 89.53% 113.59% 98.00% 166.82% 134.97% 128.06% 100.00%
EPS 0.54 0.39 0.12 0.39 0.05 0.15 0.05 389.30%
  QoQ % 38.46% 225.00% -69.23% 680.00% -66.67% 200.00% -
  Horiz. % 1,080.00% 780.00% 240.00% 780.00% 100.00% 300.00% 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 0.3500 0.3400 0.3300 0.4400 0.4200 0.4200 0.4200 -11.45%
  QoQ % 2.94% 3.03% -25.00% 4.76% 0.00% 0.00% -
  Horiz. % 83.33% 80.95% 78.57% 104.76% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.00 1.18 1.00 1.45 1.06 0.93 0.72 24.51%
  QoQ % -15.25% 18.00% -31.03% 36.79% 13.98% 29.17% -
  Horiz. % 138.89% 163.89% 138.89% 201.39% 147.22% 129.17% 100.00%
EPS 0.13 0.09 0.03 0.07 0.01 0.02 0.01 453.74%
  QoQ % 44.44% 200.00% -57.14% 600.00% -50.00% 100.00% -
  Horiz. % 1,300.00% 900.00% 300.00% 700.00% 100.00% 200.00% 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 0.0873 0.0784 0.0753 0.0850 0.0737 0.0678 0.0671 19.20%
  QoQ % 11.35% 4.12% -11.41% 15.33% 8.70% 1.04% -
  Horiz. % 130.10% 116.84% 112.22% 126.68% 109.84% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1750 0.2550 0.2550 0.2450 0.1800 0.1100 0.0900 -
P/RPS 4.35 5.00 5.79 3.27 2.97 1.91 2.00 67.95%
  QoQ % -13.00% -13.64% 77.06% 10.10% 55.50% -4.50% -
  Horiz. % 217.50% 250.00% 289.50% 163.50% 148.50% 95.50% 100.00%
P/EPS 32.39 65.90 211.24 63.33 398.10 73.33 180.00 -68.16%
  QoQ % -50.85% -68.80% 233.55% -84.09% 442.89% -59.26% -
  Horiz. % 17.99% 36.61% 117.36% 35.18% 221.17% 40.74% 100.00%
EY 3.09 1.52 0.47 1.58 0.25 1.36 0.56 212.58%
  QoQ % 103.29% 223.40% -70.25% 532.00% -81.62% 142.86% -
  Horiz. % 551.79% 271.43% 83.93% 282.14% 44.64% 242.86% 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 0.50 0.75 0.77 0.56 0.43 0.26 0.21 78.40%
  QoQ % -33.33% -2.60% 37.50% 30.23% 65.38% 23.81% -
  Horiz. % 238.10% 357.14% 366.67% 266.67% 204.76% 123.81% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.2350 0.2500 0.2350 0.2150 0.2600 0.1050 0.1100 -
P/RPS 5.84 4.90 5.34 2.87 4.29 1.83 2.45 78.54%
  QoQ % 19.18% -8.24% 86.06% -33.10% 134.43% -25.31% -
  Horiz. % 238.37% 200.00% 217.96% 117.14% 175.10% 74.69% 100.00%
P/EPS 43.49 64.61 194.67 55.57 575.04 70.00 220.00 -66.10%
  QoQ % -32.69% -66.81% 250.31% -90.34% 721.49% -68.18% -
  Horiz. % 19.77% 29.37% 88.49% 25.26% 261.38% 31.82% 100.00%
EY 2.30 1.55 0.51 1.80 0.17 1.43 0.45 197.01%
  QoQ % 48.39% 203.92% -71.67% 958.82% -88.11% 217.78% -
  Horiz. % 511.11% 344.44% 113.33% 400.00% 37.78% 317.78% 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 0.67 0.74 0.71 0.49 0.62 0.25 0.26 88.07%
  QoQ % -9.46% 4.23% 44.90% -20.97% 148.00% -3.85% -
  Horiz. % 257.69% 284.62% 273.08% 188.46% 238.46% 96.15% 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.
 


 

268  344  569  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.33+0.045 
 DRBHCOM 2.63-0.32 
 HSI-H6P 0.215-0.05 
 EKOVEST 0.825-0.02 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 HSI-C7E 0.16+0.025 
 VSOLAR 0.13-0.005 
 HSI-H6Q 0.47-0.09 
 IWCITY 0.94-0.01 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers