Highlights

[PWORTH] YoY Annualized Quarter Result on 2015-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     1.98%    YoY -     118.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 173,367 170,168 166,938 203,770 162,136 188,420 275,746 -7.44%
  YoY % 1.88% 1.93% -18.08% 25.68% -13.95% -31.67% -
  Horiz. % 62.87% 61.71% 60.54% 73.90% 58.80% 68.33% 100.00%
PBT 33,013 1,919 1,640 61 -12,929 -72,128 -5,670 -
  YoY % 1,620.32% 17.01% 2,588.52% 100.47% 82.07% -1,172.10% -
  Horiz. % -582.24% -33.84% -28.92% -1.08% 228.02% 1,272.10% 100.00%
Tax -19,172 2,759 -721 1,781 -331 14,854 7,219 -
  YoY % -794.89% 482.66% -140.48% 638.07% -102.23% 105.76% -
  Horiz. % -265.58% 38.22% -9.99% 24.67% -4.59% 205.76% 100.00%
NP 13,841 4,678 919 1,842 -13,260 -57,274 1,549 44.03%
  YoY % 195.87% 409.03% -50.11% 113.89% 76.85% -3,797.48% -
  Horiz. % 893.54% 302.00% 59.33% 118.92% -856.04% -3,697.48% 100.00%
NP to SH 13,841 4,703 831 2,389 -13,259 -56,941 1,545 44.09%
  YoY % 194.30% 465.94% -65.22% 118.02% 76.71% -3,785.50% -
  Horiz. % 895.86% 304.40% 53.79% 154.63% -858.19% -3,685.50% 100.00%
Tax Rate 58.07 % -143.77 % 43.96 % -2,919.67 % - % - % - % -
  YoY % 140.39% -427.05% 101.51% 0.00% 0.00% 0.00% -
  Horiz. % -1.99% 4.92% -1.51% 100.00% - - -
Total Cost 159,526 165,490 166,019 201,928 175,396 245,694 274,197 -8.63%
  YoY % -3.60% -0.32% -17.78% 15.13% -28.61% -10.40% -
  Horiz. % 58.18% 60.35% 60.55% 73.64% 63.97% 89.60% 100.00%
Net Worth 359,381 347,899 246,463 218,099 167,581 279,711 298,372 3.15%
  YoY % 3.30% 41.16% 13.00% 30.15% -40.09% -6.25% -
  Horiz. % 120.45% 116.60% 82.60% 73.10% 56.17% 93.75% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 359,381 347,899 246,463 218,099 167,581 279,711 298,372 3.15%
  YoY % 3.30% 41.16% 13.00% 30.15% -40.09% -6.25% -
  Horiz. % 120.45% 116.60% 82.60% 73.10% 56.17% 93.75% 100.00%
NOSH 1,026,803 790,680 586,818 419,423 223,442 173,733 185,324 33.01%
  YoY % 29.86% 34.74% 39.91% 87.71% 28.61% -6.25% -
  Horiz. % 554.06% 426.65% 316.64% 226.32% 120.57% 93.75% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.98 % 2.75 % 0.55 % 0.90 % -8.18 % -30.40 % 0.56 % 55.67%
  YoY % 190.18% 400.00% -38.89% 111.00% 73.09% -5,528.57% -
  Horiz. % 1,425.00% 491.07% 98.21% 160.71% -1,460.71% -5,428.57% 100.00%
ROE 3.85 % 1.35 % 0.34 % 1.10 % -7.91 % -20.36 % 0.52 % 39.59%
  YoY % 185.19% 297.06% -69.09% 113.91% 61.15% -4,015.39% -
  Horiz. % 740.38% 259.62% 65.38% 211.54% -1,521.15% -3,915.39% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.88 21.52 28.45 48.58 72.56 108.45 148.79 -30.41%
  YoY % -21.56% -24.36% -41.44% -33.05% -33.09% -27.11% -
  Horiz. % 11.34% 14.46% 19.12% 32.65% 48.77% 72.89% 100.00%
EPS 1.41 0.66 0.22 0.57 -5.93 -32.78 0.89 7.97%
  YoY % 113.64% 200.00% -61.40% 109.61% 81.91% -3,783.15% -
  Horiz. % 158.43% 74.16% 24.72% 64.04% -666.29% -3,683.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3500 0.4400 0.4200 0.5200 0.7500 1.6100 1.6100 -22.45%
  YoY % -20.45% 4.76% -19.23% -30.67% -53.42% 0.00% -
  Horiz. % 21.74% 27.33% 26.09% 32.30% 46.58% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,504,414
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.85 3.78 3.71 4.52 3.60 4.18 6.12 -7.43%
  YoY % 1.85% 1.89% -17.92% 25.56% -13.88% -31.70% -
  Horiz. % 62.91% 61.76% 60.62% 73.86% 58.82% 68.30% 100.00%
EPS 0.31 0.10 0.02 0.05 -0.29 -1.26 0.03 47.56%
  YoY % 210.00% 400.00% -60.00% 117.24% 76.98% -4,300.00% -
  Horiz. % 1,033.33% 333.33% 66.67% 166.67% -966.67% -4,200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0798 0.0772 0.0547 0.0484 0.0372 0.0621 0.0662 3.16%
  YoY % 3.37% 41.13% 13.02% 30.11% -40.10% -6.19% -
  Horiz. % 120.54% 116.62% 82.63% 73.11% 56.19% 93.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2400 0.2450 0.1000 0.1600 0.2200 0.2150 0.3500 -
P/RPS 1.42 1.14 0.35 0.33 0.30 0.20 0.24 34.47%
  YoY % 24.56% 225.71% 6.06% 10.00% 50.00% -16.67% -
  Horiz. % 591.67% 475.00% 145.83% 137.50% 125.00% 83.33% 100.00%
P/EPS 17.80 41.19 70.62 28.09 -3.71 -0.66 41.98 -13.32%
  YoY % -56.79% -41.67% 151.41% 857.14% -462.12% -101.57% -
  Horiz. % 42.40% 98.12% 168.22% 66.91% -8.84% -1.57% 100.00%
EY 5.62 2.43 1.42 3.56 -26.97 -152.44 2.38 15.39%
  YoY % 131.28% 71.13% -60.11% 113.20% 82.31% -6,505.04% -
  Horiz. % 236.13% 102.10% 59.66% 149.58% -1,133.19% -6,405.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.56 0.24 0.31 0.29 0.13 0.22 20.98%
  YoY % 23.21% 133.33% -22.58% 6.90% 123.08% -40.91% -
  Horiz. % 313.64% 254.55% 109.09% 140.91% 131.82% 59.09% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 06/09/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 12/09/12 -
Price 0.0500 0.2150 0.0850 0.1200 0.2500 0.2150 0.3100 -
P/RPS 0.30 1.00 0.30 0.25 0.34 0.20 0.21 6.12%
  YoY % -70.00% 233.33% 20.00% -26.47% 70.00% -4.76% -
  Horiz. % 142.86% 476.19% 142.86% 119.05% 161.90% 95.24% 100.00%
P/EPS 3.71 36.15 60.02 21.07 -4.21 -0.66 37.18 -31.88%
  YoY % -89.74% -39.77% 184.86% 600.48% -537.88% -101.78% -
  Horiz. % 9.98% 97.23% 161.43% 56.67% -11.32% -1.78% 100.00%
EY 26.96 2.77 1.67 4.75 -23.74 -152.44 2.69 46.81%
  YoY % 873.29% 65.87% -64.84% 120.01% 84.43% -5,766.91% -
  Horiz. % 1,002.23% 102.97% 62.08% 176.58% -882.53% -5,666.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.14 0.49 0.20 0.23 0.33 0.13 0.19 -4.96%
  YoY % -71.43% 145.00% -13.04% -30.30% 153.85% -31.58% -
  Horiz. % 73.68% 257.89% 105.26% 121.05% 173.68% 68.42% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS