Highlights

[PWORTH] YoY Quarter Result on 2019-06-30 [#4]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 05-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     -427.42%    YoY -     -2,652.37%
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 327,257 359,381 347,899 260,399 220,479 146,718 222,094 6.67%
  YoY % -8.94% 3.30% 33.60% 18.11% 50.27% -33.94% -
  Horiz. % 147.35% 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 327,257 359,381 347,899 260,399 220,479 146,718 222,094 6.67%
  YoY % -8.94% 3.30% 33.60% 18.11% 50.27% -33.94% -
  Horiz. % 147.35% 161.81% 156.64% 117.25% 99.27% 66.06% 100.00%
NOSH 4,090,723 1,026,803 790,680 620,000 423,999 195,624 173,511 69.29%
  YoY % 298.39% 29.86% 27.53% 46.23% 116.74% 12.74% -
  Horiz. % 2,357.61% 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 -27.63 % 0.99 % 0.88 % 0.07 % 0.29 % 0.01 % -3.36 % 42.05%
  YoY % -2,890.91% 12.50% 1,157.14% -75.86% 2,800.00% 100.30% -
  Horiz. % 822.32% -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 - 4,090,723
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 1.05 1.45 1.19 1.26 0.83 1.05 -16.72%
  YoY % -66.67% -27.59% 21.85% -5.56% 51.81% -20.95% -
  Horiz. % 33.33% 100.00% 138.10% 113.33% 120.00% 79.05% 100.00%
EPS -2.21 0.09 0.07 0.00 0.02 0.00 -0.18 51.86%
  YoY % -2,555.56% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,227.78% -50.00% -38.89% -0.00% -11.11% -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 0.0879 0.0850 0.0637 0.0539 0.0359 0.0543 6.67%
  YoY % -8.99% 3.41% 33.44% 18.18% 50.14% -33.89% -
  Horiz. % 147.33% 161.88% 156.54% 117.31% 99.26% 66.11% 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 16.99 5.73 3.27 1.27 1.32 1.27 0.87 64.06%
  YoY % 196.51% 75.23% 157.48% -3.79% 3.94% 45.98% -
  Horiz. % 1,952.87% 658.62% 375.86% 145.98% 151.72% 145.98% 100.00%
P/EPS -2.71 69.57 63.33 333.33 107.34 3,074.11 -5.00 -9.70%
  YoY % -103.90% 9.85% -81.00% 210.54% -96.51% 61,582.20% -
  Horiz. % 54.20% -1,391.40% -1,266.60% -6,666.60% -2,146.80% -61,482.20% 100.00%
EY -36.83 1.44 1.58 0.30 0.93 0.03 -20.00 10.71%
  YoY % -2,657.64% -8.86% 426.67% -67.74% 3,000.00% 100.15% -
  Horiz. % 184.15% -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 12.74 1.19 2.87 1.08 0.99 1.44 0.87 56.38%
  YoY % 970.59% -58.54% 165.74% 9.09% -31.25% 65.52% -
  Horiz. % 1,464.37% 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 -49.11 6.90 1.80 0.35 1.24 0.03 -20.00 16.14%
  YoY % -811.74% 283.33% 414.29% -71.77% 4,033.33% 100.15% -
  Horiz. % 245.55% -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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers