Highlights

[PWORTH] YoY Quarter Result on 2010-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 26-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -53.12%    YoY -     38.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 45,476 54,116 99,292 99,845 103,031 133,142 137,991 -16.88%
  YoY % -15.97% -45.50% -0.55% -3.09% -22.62% -3.51% -
  Horiz. % 32.96% 39.22% 71.96% 72.36% 74.67% 96.49% 100.00%
PBT -6,029 -7,024 272 688 636 3,003 2,766 -
  YoY % 14.17% -2,682.35% -60.47% 8.18% -78.82% 8.57% -
  Horiz. % -217.97% -253.94% 9.83% 24.87% 22.99% 108.57% 100.00%
Tax 91 775 237 -72 -92 -458 1,219 -35.09%
  YoY % -88.26% 227.00% 429.17% 21.74% 79.91% -137.57% -
  Horiz. % 7.47% 63.58% 19.44% -5.91% -7.55% -37.57% 100.00%
NP -5,938 -6,249 509 616 544 2,545 3,985 -
  YoY % 4.98% -1,327.70% -17.37% 13.24% -78.62% -36.14% -
  Horiz. % -149.01% -156.81% 12.77% 15.46% 13.65% 63.86% 100.00%
NP to SH -5,867 -6,160 509 616 446 2,445 4,119 -
  YoY % 4.76% -1,310.22% -17.37% 38.12% -81.76% -40.64% -
  Horiz. % -142.44% -149.55% 12.36% 14.96% 10.83% 59.36% 100.00%
Tax Rate - % - % -87.13 % 10.47 % 14.47 % 15.25 % -44.07 % -
  YoY % 0.00% 0.00% -932.19% -27.64% -5.11% 134.60% -
  Horiz. % 0.00% 0.00% 197.71% -23.76% -32.83% -34.60% 100.00%
Total Cost 51,414 60,365 98,783 99,229 102,487 130,597 134,006 -14.74%
  YoY % -14.83% -38.89% -0.45% -3.18% -21.52% -2.54% -
  Horiz. % 38.37% 45.05% 73.72% 74.05% 76.48% 97.46% 100.00%
Net Worth 215,239 272,428 316,004 273,687 243,906 241,737 219,865 -0.35%
  YoY % -20.99% -13.79% 15.46% 12.21% 0.90% 9.95% -
  Horiz. % 97.90% 123.91% 143.73% 124.48% 110.93% 109.95% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 13 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 215,239 272,428 316,004 273,687 243,906 241,737 219,865 -0.35%
  YoY % -20.99% -13.79% 15.46% 12.21% 0.90% 9.95% -
  Horiz. % 97.90% 123.91% 143.73% 124.48% 110.93% 109.95% 100.00%
NOSH 173,579 173,521 212,083 188,750 139,375 138,135 139,155 3.75%
  YoY % 0.03% -18.18% 12.36% 35.43% 0.90% -0.73% -
  Horiz. % 124.74% 124.70% 152.41% 135.64% 100.16% 99.27% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -13.06 % -11.55 % 0.51 % 0.62 % 0.53 % 1.91 % 2.89 % -
  YoY % -13.07% -2,364.71% -17.74% 16.98% -72.25% -33.91% -
  Horiz. % -451.90% -399.65% 17.65% 21.45% 18.34% 66.09% 100.00%
ROE -2.73 % -2.26 % 0.16 % 0.23 % 0.18 % 1.01 % 1.87 % -
  YoY % -20.80% -1,512.50% -30.43% 27.78% -82.18% -45.99% -
  Horiz. % -145.99% -120.86% 8.56% 12.30% 9.63% 54.01% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.20 31.19 46.82 52.90 73.92 96.39 99.16 -19.88%
  YoY % -16.00% -33.38% -11.49% -28.44% -23.31% -2.79% -
  Horiz. % 26.42% 31.45% 47.22% 53.35% 74.55% 97.21% 100.00%
EPS -3.38 -3.55 0.24 0.32 0.32 1.77 2.96 -
  YoY % 4.79% -1,579.17% -25.00% 0.00% -81.92% -40.20% -
  Horiz. % -114.19% -119.93% 8.11% 10.81% 10.81% 59.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2400 1.5700 1.4900 1.4500 1.7500 1.7500 1.5800 -3.95%
  YoY % -21.02% 5.37% 2.76% -17.14% 0.00% 10.76% -
  Horiz. % 78.48% 99.37% 94.30% 91.77% 110.76% 110.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.11 1.32 2.42 2.44 2.52 3.25 3.37 -16.88%
  YoY % -15.91% -45.45% -0.82% -3.17% -22.46% -3.56% -
  Horiz. % 32.94% 39.17% 71.81% 72.40% 74.78% 96.44% 100.00%
EPS -0.14 -0.15 0.01 0.02 0.01 0.06 0.10 -
  YoY % 6.67% -1,600.00% -50.00% 100.00% -83.33% -40.00% -
  Horiz. % -140.00% -150.00% 10.00% 20.00% 10.00% 60.00% 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 0.0526 0.0665 0.0772 0.0668 0.0596 0.0590 0.0537 -0.34%
  YoY % -20.90% -13.86% 15.57% 12.08% 1.02% 9.87% -
  Horiz. % 97.95% 123.84% 143.76% 124.39% 110.99% 109.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.2300 0.3100 0.3400 0.4500 0.5400 0.5400 1.0000 -
P/RPS 0.88 0.99 0.73 0.85 0.73 0.56 1.01 -2.27%
  YoY % -11.11% 35.62% -14.12% 16.44% 30.36% -44.55% -
  Horiz. % 87.13% 98.02% 72.28% 84.16% 72.28% 55.45% 100.00%
P/EPS -6.80 -8.73 141.67 137.89 168.75 30.51 33.78 -
  YoY % 22.11% -106.16% 2.74% -18.29% 453.10% -9.68% -
  Horiz. % -20.13% -25.84% 419.39% 408.20% 499.56% 90.32% 100.00%
EY -14.70 -11.45 0.71 0.73 0.59 3.28 2.96 -
  YoY % -28.38% -1,712.68% -2.74% 23.73% -82.01% 10.81% -
  Horiz. % -496.62% -386.82% 23.99% 24.66% 19.93% 110.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.19 0.20 0.23 0.31 0.31 0.31 0.63 -18.09%
  YoY % -5.00% -13.04% -25.81% 0.00% 0.00% -50.79% -
  Horiz. % 30.16% 31.75% 36.51% 49.21% 49.21% 49.21% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 04/01/13 25/11/11 26/11/10 25/11/09 28/11/08 30/11/07 -
Price 0.2400 0.3050 0.4300 0.4700 0.5200 0.4900 0.8300 -
P/RPS 0.92 0.98 0.92 0.89 0.70 0.51 0.84 1.53%
  YoY % -6.12% 6.52% 3.37% 27.14% 37.25% -39.29% -
  Horiz. % 109.52% 116.67% 109.52% 105.95% 83.33% 60.71% 100.00%
P/EPS -7.10 -8.59 179.17 144.01 162.50 27.68 28.04 -
  YoY % 17.35% -104.79% 24.41% -11.38% 487.07% -1.28% -
  Horiz. % -25.32% -30.63% 638.98% 513.59% 579.53% 98.72% 100.00%
EY -14.08 -11.64 0.56 0.69 0.62 3.61 3.57 -
  YoY % -20.96% -2,178.57% -18.84% 11.29% -82.83% 1.12% -
  Horiz. % -394.40% -326.05% 15.69% 19.33% 17.37% 101.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.19 0.19 0.29 0.32 0.30 0.28 0.53 -15.70%
  YoY % 0.00% -34.48% -9.38% 6.67% 7.14% -47.17% -
  Horiz. % 35.85% 35.85% 54.72% 60.38% 56.60% 52.83% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers