Highlights

[PWORTH] QoQ TTM Result on 2015-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -1.84%    YoY -     133.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 165,835 168,648 185,233 186,127 183,770 166,186 161,394 1.83%
  QoQ % -1.67% -8.95% -0.48% 1.28% 10.58% 2.97% -
  Horiz. % 102.75% 104.49% 114.77% 115.32% 113.86% 102.97% 100.00%
PBT 1,747 -958 341 192 61 2,625 266 251.11%
  QoQ % 282.36% -380.94% 77.60% 214.75% -97.68% 886.84% -
  Horiz. % 656.77% -360.15% 128.20% 72.18% 22.93% 986.84% 100.00%
Tax -369 2,227 1,600 1,712 1,781 -939 -568 -25.01%
  QoQ % -116.57% 39.19% -6.54% -3.87% 289.67% -65.32% -
  Horiz. % 64.96% -392.08% -281.69% -301.41% -313.56% 165.32% 100.00%
NP 1,378 1,269 1,941 1,904 1,842 1,686 -302 -
  QoQ % 8.59% -34.62% 1.94% 3.37% 9.25% 658.28% -
  Horiz. % -456.29% -420.20% -642.72% -630.46% -609.93% -558.28% 100.00%
NP to SH 1,290 1,736 2,357 2,345 2,389 1,771 -352 -
  QoQ % -25.69% -26.35% 0.51% -1.84% 34.90% 603.12% -
  Horiz. % -366.48% -493.18% -669.60% -666.19% -678.69% -503.12% 100.00%
Tax Rate 21.12 % - % -469.21 % -891.67 % -2,919.67 % 35.77 % 213.53 % -78.64%
  QoQ % 0.00% 0.00% 47.38% 69.46% -8,262.34% -83.25% -
  Horiz. % 9.89% 0.00% -219.74% -417.59% -1,367.33% 16.75% 100.00%
Total Cost 164,457 167,379 183,292 184,223 181,928 164,500 161,696 1.14%
  QoQ % -1.75% -8.68% -0.51% 1.26% 10.59% 1.73% -
  Horiz. % 101.71% 103.51% 113.36% 113.93% 112.51% 101.73% 100.00%
Net Worth 260,399 278,999 245,742 0 220,479 223,199 239,999 5.59%
  QoQ % -6.67% 13.53% 0.00% 0.00% -1.22% -7.00% -
  Horiz. % 108.50% 116.25% 102.39% 0.00% 91.87% 93.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 260,399 278,999 245,742 0 220,479 223,199 239,999 5.59%
  QoQ % -6.67% 13.53% 0.00% 0.00% -1.22% -7.00% -
  Horiz. % 108.50% 116.25% 102.39% 0.00% 91.87% 93.00% 100.00%
NOSH 620,000 620,000 522,857 488,499 423,999 398,571 399,999 33.97%
  QoQ % 0.00% 18.58% 7.03% 15.21% 6.38% -0.36% -
  Horiz. % 155.00% 155.00% 130.71% 122.13% 106.00% 99.64% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.83 % 0.75 % 1.05 % 1.02 % 1.00 % 1.01 % -0.19 % -
  QoQ % 10.67% -28.57% 2.94% 2.00% -0.99% 631.58% -
  Horiz. % -436.84% -394.74% -552.63% -536.84% -526.32% -531.58% 100.00%
ROE 0.50 % 0.62 % 0.96 % - % 1.08 % 0.79 % -0.15 % -
  QoQ % -19.35% -35.42% 0.00% 0.00% 36.71% 626.67% -
  Horiz. % -333.33% -413.33% -640.00% 0.00% -720.00% -526.67% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.75 27.20 35.43 38.10 43.34 41.70 40.35 -23.99%
  QoQ % -1.65% -23.23% -7.01% -12.09% 3.93% 3.35% -
  Horiz. % 66.29% 67.41% 87.81% 94.42% 107.41% 103.35% 100.00%
EPS 0.21 0.28 0.45 0.48 0.56 0.44 -0.09 -
  QoQ % -25.00% -37.78% -6.25% -14.29% 27.27% 588.89% -
  Horiz. % -233.33% -311.11% -500.00% -533.33% -622.22% -488.89% 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 0.4200 0.4500 0.4700 0.0000 0.5200 0.5600 0.6000 -21.18%
  QoQ % -6.67% -4.26% 0.00% 0.00% -7.14% -6.67% -
  Horiz. % 70.00% 75.00% 78.33% 0.00% 86.67% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,090,723
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.05 4.12 4.53 4.55 4.49 4.06 3.95 1.68%
  QoQ % -1.70% -9.05% -0.44% 1.34% 10.59% 2.78% -
  Horiz. % 102.53% 104.30% 114.68% 115.19% 113.67% 102.78% 100.00%
EPS 0.03 0.04 0.06 0.06 0.06 0.04 -0.01 -
  QoQ % -25.00% -33.33% 0.00% 0.00% 50.00% 500.00% -
  Horiz. % -300.00% -400.00% -600.00% -600.00% -600.00% -400.00% 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 0.0637 0.0682 0.0601 0.0000 0.0539 0.0546 0.0587 5.61%
  QoQ % -6.60% 13.48% 0.00% 0.00% -1.28% -6.98% -
  Horiz. % 108.52% 116.18% 102.39% 0.00% 91.82% 93.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1000 0.1100 0.1600 0.1250 0.1600 0.1750 0.1700 -
P/RPS 0.37 0.40 0.45 0.33 0.37 0.42 0.42 -8.11%
  QoQ % -7.50% -11.11% 36.36% -10.81% -11.90% 0.00% -
  Horiz. % 88.10% 95.24% 107.14% 78.57% 88.10% 100.00% 100.00%
P/EPS 48.06 39.29 35.49 26.04 28.40 39.38 -193.18 -
  QoQ % 22.32% 10.71% 36.29% -8.31% -27.88% 120.39% -
  Horiz. % -24.88% -20.34% -18.37% -13.48% -14.70% -20.39% 100.00%
EY 2.08 2.55 2.82 3.84 3.52 2.54 -0.52 -
  QoQ % -18.43% -9.57% -26.56% 9.09% 38.58% 588.46% -
  Horiz. % -400.00% -490.38% -542.31% -738.46% -676.92% -488.46% 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 0.24 0.34 0.00 0.31 0.31 0.28 -9.77%
  QoQ % 0.00% -29.41% 0.00% 0.00% 0.00% 10.71% -
  Horiz. % 85.71% 85.71% 121.43% 0.00% 110.71% 110.71% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 -
Price 0.0850 0.1050 0.1150 0.1600 0.1200 0.1600 0.1850 -
P/RPS 0.32 0.39 0.32 0.42 0.28 0.38 0.46 -21.51%
  QoQ % -17.95% 21.87% -23.81% 50.00% -26.32% -17.39% -
  Horiz. % 69.57% 84.78% 69.57% 91.30% 60.87% 82.61% 100.00%
P/EPS 40.85 37.50 25.51 33.33 21.30 36.01 -210.23 -
  QoQ % 8.93% 47.00% -23.46% 56.48% -40.85% 117.13% -
  Horiz. % -19.43% -17.84% -12.13% -15.85% -10.13% -17.13% 100.00%
EY 2.45 2.67 3.92 3.00 4.70 2.78 -0.48 -
  QoQ % -8.24% -31.89% 30.67% -36.17% 69.06% 679.17% -
  Horiz. % -510.42% -556.25% -816.67% -625.00% -979.17% -579.17% 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 0.20 0.23 0.24 0.00 0.23 0.29 0.31 -25.36%
  QoQ % -13.04% -4.17% 0.00% 0.00% -20.69% -6.45% -
  Horiz. % 64.52% 74.19% 77.42% 0.00% 74.19% 93.55% 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.
 


 

134  146  451  1594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 GPACKET 0.72+0.015 
 VSOLAR 0.0950.00 
 HSI-H6S 0.175+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers