Highlights

[PWORTH] YoY Quarter Result on 2009-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -23.24%    YoY -     -81.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,116 99,292 99,845 103,031 133,142 137,991 134,528 -14.07%
  YoY % -45.50% -0.55% -3.09% -22.62% -3.51% 2.57% -
  Horiz. % 40.23% 73.81% 74.22% 76.59% 98.97% 102.57% 100.00%
PBT -7,024 272 688 636 3,003 2,766 8,287 -
  YoY % -2,682.35% -60.47% 8.18% -78.82% 8.57% -66.62% -
  Horiz. % -84.76% 3.28% 8.30% 7.67% 36.24% 33.38% 100.00%
Tax 775 237 -72 -92 -458 1,219 -539 -
  YoY % 227.00% 429.17% 21.74% 79.91% -137.57% 326.16% -
  Horiz. % -143.78% -43.97% 13.36% 17.07% 84.97% -226.16% 100.00%
NP -6,249 509 616 544 2,545 3,985 7,748 -
  YoY % -1,327.70% -17.37% 13.24% -78.62% -36.14% -48.57% -
  Horiz. % -80.65% 6.57% 7.95% 7.02% 32.85% 51.43% 100.00%
NP to SH -6,160 509 616 446 2,445 4,119 7,718 -
  YoY % -1,310.22% -17.37% 38.12% -81.76% -40.64% -46.63% -
  Horiz. % -79.81% 6.59% 7.98% 5.78% 31.68% 53.37% 100.00%
Tax Rate - % -87.13 % 10.47 % 14.47 % 15.25 % -44.07 % 6.50 % -
  YoY % 0.00% -932.19% -27.64% -5.11% 134.60% -778.00% -
  Horiz. % 0.00% -1,340.46% 161.08% 222.62% 234.62% -678.00% 100.00%
Total Cost 60,365 98,783 99,229 102,487 130,597 134,006 126,780 -11.62%
  YoY % -38.89% -0.45% -3.18% -21.52% -2.54% 5.70% -
  Horiz. % 47.61% 77.92% 78.27% 80.84% 103.01% 105.70% 100.00%
Net Worth 272,428 316,004 273,687 243,906 241,737 219,865 196,458 5.59%
  YoY % -13.79% 15.46% 12.21% 0.90% 9.95% 11.91% -
  Horiz. % 138.67% 160.85% 139.31% 124.15% 123.05% 111.91% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 13 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 3.12 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 272,428 316,004 273,687 243,906 241,737 219,865 196,458 5.59%
  YoY % -13.79% 15.46% 12.21% 0.90% 9.95% 11.91% -
  Horiz. % 138.67% 160.85% 139.31% 124.15% 123.05% 111.91% 100.00%
NOSH 173,521 212,083 188,750 139,375 138,135 139,155 140,327 3.60%
  YoY % -18.18% 12.36% 35.43% 0.90% -0.73% -0.84% -
  Horiz. % 123.65% 151.13% 134.51% 99.32% 98.44% 99.16% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.55 % 0.51 % 0.62 % 0.53 % 1.91 % 2.89 % 5.76 % -
  YoY % -2,364.71% -17.74% 16.98% -72.25% -33.91% -49.83% -
  Horiz. % -200.52% 8.85% 10.76% 9.20% 33.16% 50.17% 100.00%
ROE -2.26 % 0.16 % 0.23 % 0.18 % 1.01 % 1.87 % 3.93 % -
  YoY % -1,512.50% -30.43% 27.78% -82.18% -45.99% -52.42% -
  Horiz. % -57.51% 4.07% 5.85% 4.58% 25.70% 47.58% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.19 46.82 52.90 73.92 96.39 99.16 95.87 -17.05%
  YoY % -33.38% -11.49% -28.44% -23.31% -2.79% 3.43% -
  Horiz. % 32.53% 48.84% 55.18% 77.10% 100.54% 103.43% 100.00%
EPS -3.55 0.24 0.32 0.32 1.77 2.96 5.50 -
  YoY % -1,579.17% -25.00% 0.00% -81.92% -40.20% -46.18% -
  Horiz. % -64.55% 4.36% 5.82% 5.82% 32.18% 53.82% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5700 1.4900 1.4500 1.7500 1.7500 1.5800 1.4000 1.93%
  YoY % 5.37% 2.76% -17.14% 0.00% 10.76% 12.86% -
  Horiz. % 112.14% 106.43% 103.57% 125.00% 125.00% 112.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.32 2.42 2.44 2.52 3.25 3.37 3.29 -14.11%
  YoY % -45.45% -0.82% -3.17% -22.46% -3.56% 2.43% -
  Horiz. % 40.12% 73.56% 74.16% 76.60% 98.78% 102.43% 100.00%
EPS -0.15 0.01 0.02 0.01 0.06 0.10 0.19 -
  YoY % -1,600.00% -50.00% 100.00% -83.33% -40.00% -47.37% -
  Horiz. % -78.95% 5.26% 10.53% 5.26% 31.58% 52.63% 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 0.0665 0.0772 0.0668 0.0596 0.0590 0.0537 0.0480 5.58%
  YoY % -13.86% 15.57% 12.08% 1.02% 9.87% 11.87% -
  Horiz. % 138.54% 160.83% 139.17% 124.17% 122.92% 111.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3100 0.3400 0.4500 0.5400 0.5400 1.0000 0.5800 -
P/RPS 0.99 0.73 0.85 0.73 0.56 1.01 0.61 8.40%
  YoY % 35.62% -14.12% 16.44% 30.36% -44.55% 65.57% -
  Horiz. % 162.30% 119.67% 139.34% 119.67% 91.80% 165.57% 100.00%
P/EPS -8.73 141.67 137.89 168.75 30.51 33.78 10.55 -
  YoY % -106.16% 2.74% -18.29% 453.10% -9.68% 220.19% -
  Horiz. % -82.75% 1,342.84% 1,307.01% 1,599.53% 289.19% 320.19% 100.00%
EY -11.45 0.71 0.73 0.59 3.28 2.96 9.48 -
  YoY % -1,712.68% -2.74% 23.73% -82.01% 10.81% -68.78% -
  Horiz. % -120.78% 7.49% 7.70% 6.22% 34.60% 31.22% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.20 0.23 0.31 0.31 0.31 0.63 0.41 -11.27%
  YoY % -13.04% -25.81% 0.00% 0.00% -50.79% 53.66% -
  Horiz. % 48.78% 56.10% 75.61% 75.61% 75.61% 153.66% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 04/01/13 25/11/11 26/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.3050 0.4300 0.4700 0.5200 0.4900 0.8300 0.7700 -
P/RPS 0.98 0.92 0.89 0.70 0.51 0.84 0.80 3.44%
  YoY % 6.52% 3.37% 27.14% 37.25% -39.29% 5.00% -
  Horiz. % 122.50% 115.00% 111.25% 87.50% 63.75% 105.00% 100.00%
P/EPS -8.59 179.17 144.01 162.50 27.68 28.04 14.00 -
  YoY % -104.79% 24.41% -11.38% 487.07% -1.28% 100.29% -
  Horiz. % -61.36% 1,279.79% 1,028.64% 1,160.71% 197.71% 200.29% 100.00%
EY -11.64 0.56 0.69 0.62 3.61 3.57 7.14 -
  YoY % -2,178.57% -18.84% 11.29% -82.83% 1.12% -50.00% -
  Horiz. % -163.03% 7.84% 9.66% 8.68% 50.56% 50.00% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.19 0.29 0.32 0.30 0.28 0.53 0.55 -16.22%
  YoY % -34.48% -9.38% 6.67% 7.14% -47.17% -3.64% -
  Horiz. % 34.55% 52.73% 58.18% 54.55% 50.91% 96.36% 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.
 


 

228  261  570  1196 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.14-0.01 
 GPACKET-WB 0.18+0.005 
 BJLAND 0.23+0.005 
 HSI-C7F 0.375-0.005 
 HSI-H6P 0.195+0.005 
 JAKS 0.835+0.015 
 NETX 0.0150.00 
 MNC 0.0750.00 
 HSI-C7E 0.19-0.005 
 HSI-H6Q 0.415+0.005 
Partners & Brokers