Highlights

[PWORTH] YoY Annualized Quarter Result on 2017-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -16.91%    YoY -     48.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,570 173,833 147,952 156,101 176,264 176,468 191,637 -28.50%
  YoY % -85.29% 17.49% -5.22% -11.44% -0.12% -7.92% -
  Horiz. % 13.34% 90.71% 77.20% 81.46% 91.98% 92.08% 100.00%
PBT -83,000 13,913 2,544 1,450 2,809 -18,284 -63,934 4.44%
  YoY % -696.55% 446.91% 75.37% -48.36% 115.36% 71.40% -
  Horiz. % 129.82% -21.76% -3.98% -2.27% -4.39% 28.60% 100.00%
Tax 11,561 -181 -352 21 -573 -48 -566 -
  YoY % 6,475.75% 48.48% -1,749.95% 103.72% -1,094.44% 91.53% -
  Horiz. % -2,040.23% 32.00% 62.12% -3.76% 101.18% 8.47% 100.00%
NP -71,438 13,732 2,192 1,472 2,236 -18,332 -64,501 1.72%
  YoY % -620.23% 526.46% 48.91% -34.17% 112.20% 71.58% -
  Horiz. % 110.76% -21.29% -3.40% -2.28% -3.47% 28.42% 100.00%
NP to SH -71,438 13,732 2,192 1,472 2,342 -18,280 -64,130 1.81%
  YoY % -620.23% 526.46% 48.91% -37.17% 112.82% 71.50% -
  Horiz. % 111.40% -21.41% -3.42% -2.30% -3.65% 28.50% 100.00%
Tax Rate - % 1.30 % 13.84 % -1.47 % 20.41 % - % - % -
  YoY % 0.00% -90.61% 1,041.50% -107.20% 0.00% 0.00% -
  Horiz. % 0.00% 6.37% 67.81% -7.20% 100.00% - -
Total Cost 97,009 160,101 145,760 154,629 174,028 194,800 256,138 -14.93%
  YoY % -39.41% 9.84% -5.74% -11.15% -10.66% -23.95% -
  Horiz. % 37.87% 62.51% 56.91% 60.37% 67.94% 76.05% 100.00%
Net Worth 409,492 357,441 301,895 236,785 228,818 151,900 231,023 10.01%
  YoY % 14.56% 18.40% 27.50% 3.48% 50.64% -34.25% -
  Horiz. % 177.25% 154.72% 130.68% 102.49% 99.05% 65.75% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 409,492 357,441 301,895 236,785 228,818 151,900 231,023 10.01%
  YoY % 14.56% 18.40% 27.50% 3.48% 50.64% -34.25% -
  Horiz. % 177.25% 154.72% 130.68% 102.49% 99.05% 65.75% 100.00%
NOSH 4,094,922 1,021,262 718,800 526,190 408,604 194,744 173,701 69.29%
  YoY % 300.97% 42.08% 36.60% 28.78% 109.82% 12.11% -
  Horiz. % 2,357.45% 587.94% 413.81% 302.93% 235.23% 112.11% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -279.38 % 7.90 % 1.48 % 0.94 % 1.27 % -10.39 % -33.66 % 42.27%
  YoY % -3,636.46% 433.78% 57.45% -25.98% 112.22% 69.13% -
  Horiz. % 830.01% -23.47% -4.40% -2.79% -3.77% 30.87% 100.00%
ROE -17.45 % 3.84 % 0.73 % 0.62 % 1.02 % -12.03 % -27.76 % -7.44%
  YoY % -554.43% 426.03% 17.74% -39.22% 108.48% 56.66% -
  Horiz. % 62.86% -13.83% -2.63% -2.23% -3.67% 43.34% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.62 17.02 20.58 29.67 43.14 90.62 110.33 -57.82%
  YoY % -96.36% -17.30% -30.64% -31.22% -52.39% -17.86% -
  Horiz. % 0.56% 15.43% 18.65% 26.89% 39.10% 82.14% 100.00%
EPS -1.91 1.43 0.32 0.27 0.57 -9.39 -36.92 -38.94%
  YoY % -233.57% 346.87% 18.52% -52.63% 106.07% 74.57% -
  Horiz. % 5.17% -3.87% -0.87% -0.73% -1.54% 25.43% 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 0.3500 0.4200 0.4500 0.5600 0.7800 1.3300 -35.02%
  YoY % -71.43% -16.67% -6.67% -19.64% -28.21% -41.35% -
  Horiz. % 7.52% 26.32% 31.58% 33.83% 42.11% 58.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.62 4.25 3.61 3.81 4.30 4.31 4.68 -28.59%
  YoY % -85.41% 17.73% -5.25% -11.40% -0.23% -7.91% -
  Horiz. % 13.25% 90.81% 77.14% 81.41% 91.88% 92.09% 100.00%
EPS -1.91 0.34 0.05 0.04 0.06 -0.45 -1.57 3.32%
  YoY % -661.76% 580.00% 25.00% -33.33% 113.33% 71.34% -
  Horiz. % 121.66% -21.66% -3.18% -2.55% -3.82% 28.66% 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 0.0873 0.0737 0.0578 0.0559 0.0371 0.0564 10.01%
  YoY % 14.55% 18.45% 27.51% 3.40% 50.67% -34.22% -
  Horiz. % 177.30% 154.79% 130.67% 102.48% 99.11% 65.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0500 0.1750 0.1800 0.1100 0.1750 0.2000 0.2800 -
P/RPS 8.01 1.03 0.87 0.37 0.41 0.22 0.25 78.17%
  YoY % 677.67% 18.39% 135.14% -9.76% 86.36% -12.00% -
  Horiz. % 3,204.00% 412.00% 348.00% 148.00% 164.00% 88.00% 100.00%
P/EPS -2.87 13.01 59.03 39.32 30.52 -2.13 -0.76 24.78%
  YoY % -122.06% -77.96% 50.13% 28.83% 1,532.86% -180.26% -
  Horiz. % 377.63% -1,711.84% -7,767.10% -5,173.68% -4,015.79% 280.26% 100.00%
EY -34.89 7.68 1.69 2.54 3.28 -46.93 -131.86 -19.87%
  YoY % -554.30% 354.44% -33.46% -22.56% 106.99% 64.41% -
  Horiz. % 26.46% -5.82% -1.28% -1.93% -2.49% 35.59% 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 0.50 0.50 0.43 0.24 0.31 0.26 0.21 15.55%
  YoY % 0.00% 16.28% 79.17% -22.58% 19.23% 23.81% -
  Horiz. % 238.10% 238.10% 204.76% 114.29% 147.62% 123.81% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 13/06/18 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 -
Price 0.0650 0.2350 0.2600 0.1050 0.1600 0.1700 0.2700 -
P/RPS 10.41 1.38 1.26 0.35 0.37 0.19 0.24 87.39%
  YoY % 654.35% 9.52% 260.00% -5.41% 94.74% -20.83% -
  Horiz. % 4,337.50% 575.00% 525.00% 145.83% 154.17% 79.17% 100.00%
P/EPS -3.73 17.48 85.26 37.53 27.91 -1.81 -0.73 31.22%
  YoY % -121.34% -79.50% 127.18% 34.47% 1,641.99% -147.95% -
  Horiz. % 510.96% -2,394.52% -11,679.45% -5,141.10% -3,823.29% 247.95% 100.00%
EY -26.84 5.72 1.17 2.66 3.58 -55.22 -136.74 -23.76%
  YoY % -569.23% 388.89% -56.02% -25.70% 106.48% 59.62% -
  Horiz. % 19.63% -4.18% -0.86% -1.95% -2.62% 40.38% 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 0.65 0.67 0.62 0.23 0.29 0.22 0.20 21.70%
  YoY % -2.99% 8.06% 169.57% -20.69% 31.82% 10.00% -
  Horiz. % 325.00% 335.00% 310.00% 115.00% 145.00% 110.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers