Highlights

[PWORTH] YoY Quarter Result on 2018-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 06-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     -35.81%    YoY -     15.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 14,445 42,992 59,204 48,759 51,572 33,988 42,824 -16.56%
  YoY % -66.40% -27.38% 21.42% -5.45% 51.74% -20.63% -
  Horiz. % 33.73% 100.39% 138.25% 113.86% 120.43% 79.37% 100.00%
PBT -88,295 22,578 11 659 -2,046 518 -12,254 38.96%
  YoY % -491.07% 205,154.55% -98.33% 132.21% -494.98% 104.23% -
  Horiz. % 720.54% -184.25% -0.09% -5.38% 16.70% -4.23% 100.00%
Tax -2,110 -19,036 3,023 -385 2,211 -509 4,679 -
  YoY % 88.92% -729.71% 885.19% -117.41% 534.38% -110.88% -
  Horiz. % -45.10% -406.84% 64.61% -8.23% 47.25% -10.88% 100.00%
NP -90,405 3,542 3,034 274 165 9 -7,575 51.14%
  YoY % -2,652.37% 16.74% 1,007.30% 66.06% 1,733.33% 100.12% -
  Horiz. % 1,193.47% -46.76% -40.05% -3.62% -2.18% -0.12% 100.00%
NP to SH -90,405 3,542 3,059 186 632 14 -7,461 51.52%
  YoY % -2,652.37% 15.79% 1,544.62% -70.57% 4,414.29% 100.19% -
  Horiz. % 1,211.70% -47.47% -41.00% -2.49% -8.47% -0.19% 100.00%
Tax Rate - % 84.31 % -27,481.82 % 58.42 % - % 98.26 % - % -
  YoY % 0.00% 100.31% -47,141.80% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.80% -27,968.47% 59.45% 0.00% 100.00% -
Total Cost 104,850 39,450 56,170 48,485 51,407 33,979 50,399 12.98%
  YoY % 165.78% -29.77% 15.85% -5.68% 51.29% -32.58% -
  Horiz. % 208.04% 78.28% 111.45% 96.20% 102.00% 67.42% 100.00%
Net Worth 327,593 359,381 347,899 260,399 220,479 146,718 222,094 6.69%
  YoY % -8.84% 3.30% 33.60% 18.11% 50.27% -33.94% -
  Horiz. % 147.50% 161.81% 156.64% 117.25% 99.27% 66.06% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 327,593 359,381 347,899 260,399 220,479 146,718 222,094 6.69%
  YoY % -8.84% 3.30% 33.60% 18.11% 50.27% -33.94% -
  Horiz. % 147.50% 161.81% 156.64% 117.25% 99.27% 66.06% 100.00%
NOSH 4,094,922 1,026,803 790,680 620,000 423,999 195,624 173,511 69.32%
  YoY % 298.80% 29.86% 27.53% 46.23% 116.74% 12.74% -
  Horiz. % 2,360.03% 591.78% 455.69% 357.32% 244.36% 112.74% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -625.86 % 8.24 % 5.12 % 0.56 % 0.32 % 0.03 % -17.69 % 81.14%
  YoY % -7,695.39% 60.94% 814.29% 75.00% 966.67% 100.17% -
  Horiz. % 3,537.93% -46.58% -28.94% -3.17% -1.81% -0.17% 100.00%
ROE -27.60 % 0.99 % 0.88 % 0.07 % 0.29 % 0.01 % -3.36 % 42.02%
  YoY % -2,887.88% 12.50% 1,157.14% -75.86% 2,800.00% 100.30% -
  Horiz. % 821.43% -29.46% -26.19% -2.08% -8.63% -0.30% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.35 4.19 7.49 7.86 12.16 17.37 24.68 -50.79%
  YoY % -91.65% -44.06% -4.71% -35.36% -29.99% -29.62% -
  Horiz. % 1.42% 16.98% 30.35% 31.85% 49.27% 70.38% 100.00%
EPS -2.21 0.34 0.39 0.03 0.14 0.00 -4.30 -10.50%
  YoY % -750.00% -12.82% 1,200.00% -78.57% 0.00% 0.00% -
  Horiz. % 51.40% -7.91% -9.07% -0.70% -3.26% -0.00% 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 0.0800 0.3500 0.4400 0.4200 0.5200 0.7500 1.2800 -36.99%
  YoY % -77.14% -20.45% 4.76% -19.23% -30.67% -41.41% -
  Horiz. % 6.25% 27.34% 34.38% 32.81% 40.62% 58.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,294,922
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.34 1.00 1.38 1.14 1.20 0.79 1.00 -16.45%
  YoY % -66.00% -27.54% 21.05% -5.00% 51.90% -21.00% -
  Horiz. % 34.00% 100.00% 138.00% 114.00% 120.00% 79.00% 100.00%
EPS -2.10 0.08 0.07 0.00 0.01 0.00 -0.17 52.01%
  YoY % -2,725.00% 14.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,235.29% -47.06% -41.18% -0.00% -5.88% -0.00% 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 0.0763 0.0837 0.0810 0.0606 0.0513 0.0342 0.0517 6.70%
  YoY % -8.84% 3.33% 33.66% 18.13% 50.00% -33.85% -
  Horiz. % 147.58% 161.90% 156.67% 117.21% 99.23% 66.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0600 0.2400 0.2450 0.1000 0.1600 0.2200 0.2150 -
P/RPS 17.01 5.73 3.27 1.27 1.32 1.27 0.87 64.10%
  YoY % 196.86% 75.23% 157.48% -3.79% 3.94% 45.98% -
  Horiz. % 1,955.17% 658.62% 375.86% 145.98% 151.72% 145.98% 100.00%
P/EPS -2.72 69.57 63.33 333.33 107.34 3,074.11 -5.00 -9.64%
  YoY % -103.91% 9.85% -81.00% 210.54% -96.51% 61,582.20% -
  Horiz. % 54.40% -1,391.40% -1,266.60% -6,666.60% -2,146.80% -61,482.20% 100.00%
EY -36.80 1.44 1.58 0.30 0.93 0.03 -20.00 10.69%
  YoY % -2,655.56% -8.86% 426.67% -67.74% 3,000.00% 100.15% -
  Horiz. % 184.00% -7.20% -7.90% -1.50% -4.65% -0.15% 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 0.75 0.69 0.56 0.24 0.31 0.29 0.17 28.05%
  YoY % 8.70% 23.21% 133.33% -22.58% 6.90% 70.59% -
  Horiz. % 441.18% 405.88% 329.41% 141.18% 182.35% 170.59% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 05/09/19 06/09/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.0450 0.0500 0.2150 0.0850 0.1200 0.2500 0.2150 -
P/RPS 12.76 1.19 2.87 1.08 0.99 1.44 0.87 56.42%
  YoY % 972.27% -58.54% 165.74% 9.09% -31.25% 65.52% -
  Horiz. % 1,466.67% 136.78% 329.89% 124.14% 113.79% 165.52% 100.00%
P/EPS -2.04 14.49 55.57 283.33 80.51 3,493.30 -5.00 -13.87%
  YoY % -114.08% -73.92% -80.39% 251.92% -97.70% 69,966.00% -
  Horiz. % 40.80% -289.80% -1,111.40% -5,666.60% -1,610.20% -69,866.00% 100.00%
EY -49.06 6.90 1.80 0.35 1.24 0.03 -20.00 16.12%
  YoY % -811.01% 283.33% 414.29% -71.77% 4,033.33% 100.15% -
  Horiz. % 245.30% -34.50% -9.00% -1.75% -6.20% -0.15% 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 0.56 0.14 0.49 0.20 0.23 0.33 0.17 21.97%
  YoY % 300.00% -71.43% 145.00% -13.04% -30.30% 94.12% -
  Horiz. % 329.41% 82.35% 288.24% 117.65% 135.29% 194.12% 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
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers