Highlights

[PWORTH] YoY Annualized Quarter Result on 2015-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -31.27%    YoY -     12.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 30,326 178,590 134,814 184,658 181,732 191,624 219,476 -28.09%
  YoY % -83.02% 32.47% -26.99% 1.61% -5.16% -12.69% -
  Horiz. % 13.82% 81.37% 61.43% 84.14% 82.80% 87.31% 100.00%
PBT -81,814 10,010 3,094 2,530 1,970 -24,952 -56,592 6.33%
  YoY % -917.32% 223.53% 22.29% 28.43% 107.90% 55.91% -
  Horiz. % 144.57% -17.69% -5.47% -4.47% -3.48% 44.09% 100.00%
Tax 8,938 -1,948 -342 -20 342 388 946 45.37%
  YoY % 558.83% -469.59% -1,610.00% -105.85% -11.86% -58.99% -
  Horiz. % 944.82% -205.92% -36.15% -2.11% 36.15% 41.01% 100.00%
NP -72,876 8,062 2,752 2,510 2,312 -24,564 -55,646 4.60%
  YoY % -1,003.94% 192.95% 9.64% 8.56% 109.41% 55.86% -
  Horiz. % 130.96% -14.49% -4.95% -4.51% -4.15% 44.14% 100.00%
NP to SH -72,876 9,562 2,638 2,686 2,398 -24,290 -55,246 4.72%
  YoY % -862.14% 262.47% -1.79% 12.01% 109.87% 56.03% -
  Horiz. % 131.91% -17.31% -4.78% -4.86% -4.34% 43.97% 100.00%
Tax Rate - % 19.46 % 11.05 % 0.79 % -17.36 % - % - % -
  YoY % 0.00% 76.11% 1,298.73% 104.55% 0.00% 0.00% -
  Horiz. % 0.00% -112.10% -63.65% -4.55% 100.00% - -
Total Cost 103,202 170,528 132,062 182,148 179,420 216,188 275,122 -15.07%
  YoY % -39.48% 29.13% -27.50% 1.52% -17.01% -21.42% -
  Horiz. % 37.51% 61.98% 48.00% 66.21% 65.21% 78.58% 100.00%
Net Worth 450,441 320,973 276,989 233,781 232,064 210,235 251,907 10.17%
  YoY % 40.34% 15.88% 18.48% 0.74% 10.38% -16.54% -
  Horiz. % 178.81% 127.42% 109.96% 92.80% 92.12% 83.46% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 450,441 320,973 276,989 233,781 232,064 210,235 251,907 10.17%
  YoY % 40.34% 15.88% 18.48% 0.74% 10.38% -16.54% -
  Horiz. % 178.81% 127.42% 109.96% 92.80% 92.12% 83.46% 100.00%
NOSH 4,094,922 944,039 659,499 497,407 386,774 173,748 173,729 69.29%
  YoY % 333.77% 43.14% 32.59% 28.60% 122.61% 0.01% -
  Horiz. % 2,357.07% 543.40% 379.61% 286.31% 222.63% 100.01% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -240.31 % 4.51 % 2.04 % 1.36 % 1.27 % -12.82 % -25.35 % 45.45%
  YoY % -5,428.38% 121.08% 50.00% 7.09% 109.91% 49.43% -
  Horiz. % 947.97% -17.79% -8.05% -5.36% -5.01% 50.57% 100.00%
ROE -16.18 % 2.98 % 0.95 % 1.15 % 1.03 % -11.55 % -21.93 % -4.94%
  YoY % -642.95% 213.68% -17.39% 11.65% 108.92% 47.33% -
  Horiz. % 73.78% -13.59% -4.33% -5.24% -4.70% 52.67% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.74 18.92 20.44 37.12 46.99 110.29 126.33 -57.53%
  YoY % -96.09% -7.44% -44.94% -21.00% -57.39% -12.70% -
  Horiz. % 0.59% 14.98% 16.18% 29.38% 37.20% 87.30% 100.00%
EPS -2.04 1.02 0.40 0.54 0.62 -13.98 -31.80 -36.72%
  YoY % -300.00% 155.00% -25.93% -12.90% 104.43% 56.04% -
  Horiz. % 6.42% -3.21% -1.26% -1.70% -1.95% 43.96% 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 0.1100 0.3400 0.4200 0.4700 0.6000 1.2100 1.4500 -34.92%
  YoY % -67.65% -19.05% -10.64% -21.67% -50.41% -16.55% -
  Horiz. % 7.59% 23.45% 28.97% 32.41% 41.38% 83.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,504,414
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.67 3.96 2.99 4.10 4.03 4.25 4.87 -28.14%
  YoY % -83.08% 32.44% -27.07% 1.74% -5.18% -12.73% -
  Horiz. % 13.76% 81.31% 61.40% 84.19% 82.75% 87.27% 100.00%
EPS -1.62 0.21 0.06 0.06 0.05 -0.54 -1.23 4.69%
  YoY % -871.43% 250.00% 0.00% 20.00% 109.26% 56.10% -
  Horiz. % 131.71% -17.07% -4.88% -4.88% -4.07% 43.90% 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 0.1000 0.0713 0.0615 0.0519 0.0515 0.0467 0.0559 10.17%
  YoY % 40.25% 15.93% 18.50% 0.78% 10.28% -16.46% -
  Horiz. % 178.89% 127.55% 110.02% 92.84% 92.13% 83.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0600 0.2550 0.1100 0.1600 0.1700 0.2300 0.2900 -
P/RPS 8.10 1.35 0.54 0.43 0.36 0.21 0.23 81.00%
  YoY % 500.00% 150.00% 25.58% 19.44% 71.43% -8.70% -
  Horiz. % 3,521.74% 586.96% 234.78% 186.96% 156.52% 91.30% 100.00%
P/EPS -3.37 25.18 27.50 29.63 27.42 -1.65 -0.91 24.37%
  YoY % -113.38% -8.44% -7.19% 8.06% 1,761.82% -81.32% -
  Horiz. % 370.33% -2,767.03% -3,021.98% -3,256.04% -3,013.19% 181.32% 100.00%
EY -29.66 3.97 3.64 3.38 3.65 -60.78 -109.66 -19.57%
  YoY % -847.10% 9.07% 7.69% -7.40% 106.01% 44.57% -
  Horiz. % 27.05% -3.62% -3.32% -3.08% -3.33% 55.43% 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 0.55 0.75 0.26 0.34 0.28 0.19 0.20 18.36%
  YoY % -26.67% 188.46% -23.53% 21.43% 47.37% -5.00% -
  Horiz. % 275.00% 375.00% 130.00% 170.00% 140.00% 95.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 13/02/15 27/02/14 28/02/13 -
Price 0.0400 0.2500 0.1050 0.1150 0.1850 0.2000 0.2900 -
P/RPS 5.40 1.32 0.51 0.31 0.39 0.18 0.23 69.18%
  YoY % 309.09% 158.82% 64.52% -20.51% 116.67% -21.74% -
  Horiz. % 2,347.83% 573.91% 221.74% 134.78% 169.57% 78.26% 100.00%
P/EPS -2.25 24.68 26.25 21.30 29.84 -1.43 -0.91 16.28%
  YoY % -109.12% -5.98% 23.24% -28.62% 2,186.71% -57.14% -
  Horiz. % 247.25% -2,712.09% -2,884.62% -2,340.66% -3,279.12% 157.14% 100.00%
EY -44.49 4.05 3.81 4.70 3.35 -69.90 -109.66 -13.95%
  YoY % -1,198.52% 6.30% -18.94% 40.30% 104.79% 36.26% -
  Horiz. % 40.57% -3.69% -3.47% -4.29% -3.05% 63.74% 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 0.36 0.74 0.25 0.24 0.31 0.17 0.20 10.29%
  YoY % -51.35% 196.00% 4.17% -22.58% 82.35% -15.00% -
  Horiz. % 180.00% 370.00% 125.00% 120.00% 155.00% 85.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  581  527  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.13-0.02 
 KANGER 0.18-0.03 
 TRIVE 0.0150.00 
 LAMBO 0.025-0.005 
 INIX 0.285-0.05 
 PHB 0.02-0.005 
 FINTEC 0.085-0.015 
 MMAG-WB 0.19+0.005 
 PRESBHD 0.565+0.055 
 MACPIE 0.4750.00 

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