Highlights

[PWORTH] QoQ Quarter Result on 2019-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     7.36%    YoY -     -410.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 4,015 3,473 11,690 42,992 41,080 48,150 41,145 -78.83%
  QoQ % 15.61% -70.29% -72.81% 4.65% -14.68% 17.03% -
  Horiz. % 9.76% 8.44% 28.41% 104.49% 99.84% 117.03% 100.00%
PBT -21,343 -21,629 -19,278 22,578 5,430 3,931 1,074 -
  QoQ % 1.32% -12.20% -185.38% 315.80% 38.13% 266.01% -
  Horiz. % -1,987.24% -2,013.87% -1,794.97% 2,102.23% 505.59% 366.01% 100.00%
Tax 4,202 3,126 1,343 -19,036 88 -363 -611 -
  QoQ % 34.42% 132.76% 107.06% -21,731.82% 124.24% 40.59% -
  Horiz. % -687.73% -511.62% -219.80% 3,115.55% -14.40% 59.41% 100.00%
NP -17,141 -18,503 -17,935 3,542 5,518 3,568 463 -
  QoQ % 7.36% -3.17% -606.35% -35.81% 54.65% 670.63% -
  Horiz. % -3,702.16% -3,996.33% -3,873.65% 765.01% 1,191.79% 770.63% 100.00%
NP to SH -17,141 -18,503 -17,935 3,542 5,518 3,653 1,128 -
  QoQ % 7.36% -3.17% -606.35% -35.81% 51.05% 223.85% -
  Horiz. % -1,519.59% -1,640.34% -1,589.98% 314.01% 489.18% 323.85% 100.00%
Tax Rate - % - % - % 84.31 % -1.62 % 9.23 % 56.89 % -
  QoQ % 0.00% 0.00% 0.00% 5,304.32% -117.55% -83.78% -
  Horiz. % 0.00% 0.00% 0.00% 148.20% -2.85% 16.22% 100.00%
Total Cost 21,156 21,976 29,625 39,450 35,562 44,582 40,682 -35.36%
  QoQ % -3.73% -25.82% -24.90% 10.93% -20.23% 9.59% -
  Horiz. % 52.00% 54.02% 72.82% 96.97% 87.41% 109.59% 100.00%
Net Worth 409,492 450,441 429,966 359,381 357,441 320,973 308,364 20.84%
  QoQ % -9.09% 4.76% 19.64% 0.54% 11.36% 4.09% -
  Horiz. % 132.79% 146.07% 139.43% 116.54% 115.92% 104.09% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 409,492 450,441 429,966 359,381 357,441 320,973 308,364 20.84%
  QoQ % -9.09% 4.76% 19.64% 0.54% 11.36% 4.09% -
  Horiz. % 132.79% 146.07% 139.43% 116.54% 115.92% 104.09% 100.00%
NOSH 4,094,922 4,094,922 3,071,192 1,026,803 1,021,262 944,039 934,439 168.03%
  QoQ % 0.00% 33.33% 199.10% 0.54% 8.18% 1.03% -
  Horiz. % 438.22% 438.22% 328.67% 109.88% 109.29% 101.03% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -426.92 % -532.77 % -153.42 % 8.24 % 13.43 % 7.41 % 1.13 % -
  QoQ % 19.87% -247.26% -1,961.89% -38.64% 81.24% 555.75% -
  Horiz. % -37,780.53% -47,147.79% -13,576.99% 729.20% 1,188.50% 655.75% 100.00%
ROE -4.19 % -4.11 % -4.17 % 0.99 % 1.54 % 1.14 % 0.37 % -
  QoQ % -1.95% 1.44% -521.21% -35.71% 35.09% 208.11% -
  Horiz. % -1,132.43% -1,110.81% -1,127.03% 267.57% 416.22% 308.11% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.10 0.08 0.38 4.19 4.02 5.10 4.40 -91.99%
  QoQ % 25.00% -78.95% -90.93% 4.23% -21.18% 15.91% -
  Horiz. % 2.27% 1.82% 8.64% 95.23% 91.36% 115.91% 100.00%
EPS -0.42 -0.45 -0.58 0.34 0.54 0.39 0.12 -
  QoQ % 6.67% 22.41% -270.59% -37.04% 38.46% 225.00% -
  Horiz. % -350.00% -375.00% -483.33% 283.33% 450.00% 325.00% 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 0.1000 0.1100 0.1400 0.3500 0.3500 0.3400 0.3300 -54.92%
  QoQ % -9.09% -21.43% -60.00% 0.00% 2.94% 3.03% -
  Horiz. % 30.30% 33.33% 42.42% 106.06% 106.06% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.10 0.08 0.29 1.05 1.00 1.18 1.00 -78.49%
  QoQ % 25.00% -72.41% -72.38% 5.00% -15.25% 18.00% -
  Horiz. % 10.00% 8.00% 29.00% 105.00% 100.00% 118.00% 100.00%
EPS -0.42 -0.45 -0.44 0.09 0.13 0.09 0.03 -
  QoQ % 6.67% -2.27% -588.89% -30.77% 44.44% 200.00% -
  Horiz. % -1,400.00% -1,500.00% -1,466.67% 300.00% 433.33% 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 0.1000 0.1100 0.1050 0.0878 0.0873 0.0784 0.0753 20.84%
  QoQ % -9.09% 4.76% 19.59% 0.57% 11.35% 4.12% -
  Horiz. % 132.80% 146.08% 139.44% 116.60% 115.94% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.0500 0.0600 0.0450 0.2400 0.1750 0.2550 0.2550 -
P/RPS 51.00 70.74 11.82 5.73 4.35 5.00 5.79 327.07%
  QoQ % -27.91% 498.48% 106.28% 31.72% -13.00% -13.64% -
  Horiz. % 880.83% 1,221.76% 204.15% 98.96% 75.13% 86.36% 100.00%
P/EPS -11.94 -13.28 -7.71 69.57 32.39 65.90 211.24 -
  QoQ % 10.09% -72.24% -111.08% 114.79% -50.85% -68.80% -
  Horiz. % -5.65% -6.29% -3.65% 32.93% 15.33% 31.20% 100.00%
EY -8.37 -7.53 -12.98 1.44 3.09 1.52 0.47 -
  QoQ % -11.16% 41.99% -1,001.39% -53.40% 103.29% 223.40% -
  Horiz. % -1,780.85% -1,602.13% -2,761.70% 306.38% 657.45% 323.40% 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 0.55 0.32 0.69 0.50 0.75 0.77 -25.03%
  QoQ % -9.09% 71.88% -53.62% 38.00% -33.33% -2.60% -
  Horiz. % 64.94% 71.43% 41.56% 89.61% 64.94% 97.40% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 30/11/18 06/09/18 13/06/18 28/02/18 30/11/17 -
Price 0.0650 0.0400 0.0400 0.0500 0.2350 0.2500 0.2350 -
P/RPS 66.29 47.16 10.51 1.19 5.84 4.90 5.34 436.95%
  QoQ % 40.56% 348.72% 783.19% -79.62% 19.18% -8.24% -
  Horiz. % 1,241.39% 883.15% 196.82% 22.28% 109.36% 91.76% 100.00%
P/EPS -15.53 -8.85 -6.85 14.49 43.49 64.61 194.67 -
  QoQ % -75.48% -29.20% -147.27% -66.68% -32.69% -66.81% -
  Horiz. % -7.98% -4.55% -3.52% 7.44% 22.34% 33.19% 100.00%
EY -6.44 -11.30 -14.60 6.90 2.30 1.55 0.51 -
  QoQ % 43.01% 22.60% -311.59% 200.00% 48.39% 203.92% -
  Horiz. % -1,262.75% -2,215.69% -2,862.75% 1,352.94% 450.98% 303.92% 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 0.65 0.36 0.29 0.14 0.67 0.74 0.71 -5.72%
  QoQ % 80.56% 24.14% 107.14% -79.10% -9.46% 4.23% -
  Horiz. % 91.55% 50.70% 40.85% 19.72% 94.37% 104.23% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers