Highlights

[PWORTH] YoY Quarter Result on 2017-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     841.23%    YoY -     1,544.62%
Quarter Report


View:


Show?  YoY % Horiz. %

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 42,992 59,204 48,759 51,572 33,988 42,824 85,663 -10.85%
  YoY % -27.38% 21.42% -5.45% 51.74% -20.63% -50.01% -
  Horiz. % 50.19% 69.11% 56.92% 60.20% 39.68% 49.99% 100.00%
PBT 22,578 11 659 -2,046 518 -12,254 -2,526 -
  YoY % 205,154.55% -98.33% 132.21% -494.98% 104.23% -385.11% -
  Horiz. % -893.82% -0.44% -26.09% 81.00% -20.51% 485.11% 100.00%
Tax -19,036 3,023 -385 2,211 -509 4,679 3,203 -
  YoY % -729.71% 885.19% -117.41% 534.38% -110.88% 46.08% -
  Horiz. % -594.32% 94.38% -12.02% 69.03% -15.89% 146.08% 100.00%
NP 3,542 3,034 274 165 9 -7,575 677 31.74%
  YoY % 16.74% 1,007.30% 66.06% 1,733.33% 100.12% -1,218.91% -
  Horiz. % 523.19% 448.15% 40.47% 24.37% 1.33% -1,118.91% 100.00%
NP to SH 3,542 3,059 186 632 14 -7,461 766 29.06%
  YoY % 15.79% 1,544.62% -70.57% 4,414.29% 100.19% -1,074.02% -
  Horiz. % 462.40% 399.35% 24.28% 82.51% 1.83% -974.02% 100.00%
Tax Rate 84.31 % -27,481.82 % 58.42 % - % 98.26 % - % - % -
  YoY % 100.31% -47,141.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.80% -27,968.47% 59.45% 0.00% 100.00% - -
Total Cost 39,450 56,170 48,485 51,407 33,979 50,399 84,986 -12.00%
  YoY % -29.77% 15.85% -5.68% 51.29% -32.58% -40.70% -
  Horiz. % 46.42% 66.09% 57.05% 60.49% 39.98% 59.30% 100.00%
Net Worth 359,381 347,899 260,399 220,479 146,718 222,094 187,999 11.40%
  YoY % 3.30% 33.60% 18.11% 50.27% -33.94% 18.14% -
  Horiz. % 191.16% 185.05% 138.51% 117.28% 78.04% 118.14% 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 359,381 347,899 260,399 220,479 146,718 222,094 187,999 11.40%
  YoY % 3.30% 33.60% 18.11% 50.27% -33.94% 18.14% -
  Horiz. % 191.16% 185.05% 138.51% 117.28% 78.04% 118.14% 100.00%
NOSH 1,026,803 790,680 620,000 423,999 195,624 173,511 187,999 32.69%
  YoY % 29.86% 27.53% 46.23% 116.74% 12.74% -7.71% -
  Horiz. % 546.17% 420.57% 329.79% 225.53% 104.06% 92.29% 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 8.24 % 5.12 % 0.56 % 0.32 % 0.03 % -17.69 % 0.79 % 47.79%
  YoY % 60.94% 814.29% 75.00% 966.67% 100.17% -2,339.24% -
  Horiz. % 1,043.04% 648.10% 70.89% 40.51% 3.80% -2,239.24% 100.00%
ROE 0.99 % 0.88 % 0.07 % 0.29 % 0.01 % -3.36 % 0.41 % 15.82%
  YoY % 12.50% 1,157.14% -75.86% 2,800.00% 100.30% -919.51% -
  Horiz. % 241.46% 214.63% 17.07% 70.73% 2.44% -819.51% 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 4.19 7.49 7.86 12.16 17.37 24.68 45.57 -32.81%
  YoY % -44.06% -4.71% -35.36% -29.99% -29.62% -45.84% -
  Horiz. % 9.19% 16.44% 17.25% 26.68% 38.12% 54.16% 100.00%
EPS 0.34 0.39 0.03 0.14 0.00 -4.30 0.42 -3.46%
  YoY % -12.82% 1,200.00% -78.57% 0.00% 0.00% -1,123.81% -
  Horiz. % 80.95% 92.86% 7.14% 33.33% 0.00% -1,023.81% 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 1.2800 1.0000 -16.05%
  YoY % -20.45% 4.76% -19.23% -30.67% -41.41% 28.00% -
  Horiz. % 35.00% 44.00% 42.00% 52.00% 75.00% 128.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.05 1.45 1.19 1.26 0.83 1.05 2.09 -10.83%
  YoY % -27.59% 21.85% -5.56% 51.81% -20.95% -49.76% -
  Horiz. % 50.24% 69.38% 56.94% 60.29% 39.71% 50.24% 100.00%
EPS 0.09 0.07 0.00 0.02 0.00 -0.18 0.02 28.48%
  YoY % 28.57% 0.00% 0.00% 0.00% 0.00% -1,000.00% -
  Horiz. % 450.00% 350.00% 0.00% 100.00% 0.00% -900.00% 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 0.0878 0.0850 0.0636 0.0538 0.0358 0.0542 0.0459 11.41%
  YoY % 3.29% 33.65% 18.22% 50.28% -33.95% 18.08% -
  Horiz. % 191.29% 185.19% 138.56% 117.21% 78.00% 118.08% 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 5.73 3.27 1.27 1.32 1.27 0.87 0.77 39.70%
  YoY % 75.23% 157.48% -3.79% 3.94% 45.98% 12.99% -
  Horiz. % 744.16% 424.68% 164.94% 171.43% 164.94% 112.99% 100.00%
P/EPS 69.57 63.33 333.33 107.34 3,074.11 -5.00 85.90 -3.45%
  YoY % 9.85% -81.00% 210.54% -96.51% 61,582.20% -105.82% -
  Horiz. % 80.99% 73.73% 388.04% 124.96% 3,578.71% -5.82% 100.00%
EY 1.44 1.58 0.30 0.93 0.03 -20.00 1.16 3.67%
  YoY % -8.86% 426.67% -67.74% 3,000.00% 100.15% -1,824.14% -
  Horiz. % 124.14% 136.21% 25.86% 80.17% 2.59% -1,724.14% 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 0.17 0.35 11.97%
  YoY % 23.21% 133.33% -22.58% 6.90% 70.59% -51.43% -
  Horiz. % 197.14% 160.00% 68.57% 88.57% 82.86% 48.57% 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 1.19 2.87 1.08 0.99 1.44 0.87 0.68 9.77%
  YoY % -58.54% 165.74% 9.09% -31.25% 65.52% 27.94% -
  Horiz. % 175.00% 422.06% 158.82% 145.59% 211.76% 127.94% 100.00%
P/EPS 14.49 55.57 283.33 80.51 3,493.30 -5.00 76.08 -24.14%
  YoY % -73.92% -80.39% 251.92% -97.70% 69,966.00% -106.57% -
  Horiz. % 19.05% 73.04% 372.41% 105.82% 4,591.61% -6.57% 100.00%
EY 6.90 1.80 0.35 1.24 0.03 -20.00 1.31 31.89%
  YoY % 283.33% 414.29% -71.77% 4,033.33% 100.15% -1,626.72% -
  Horiz. % 526.72% 137.40% 26.72% 94.66% 2.29% -1,526.72% 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 0.17 0.31 -12.40%
  YoY % -71.43% 145.00% -13.04% -30.30% 94.12% -45.16% -
  Horiz. % 45.16% 158.06% 64.52% 74.19% 106.45% 54.84% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers