Highlights

[PWORTH] YoY Quarter Result on 2012-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 04-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -904.18%    YoY -     -1,310.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 46,214 43,857 45,476 54,116 99,292 99,845 103,031 -12.50%
  YoY % 5.37% -3.56% -15.97% -45.50% -0.55% -3.09% -
  Horiz. % 44.85% 42.57% 44.14% 52.52% 96.37% 96.91% 100.00%
PBT 887 756 -6,029 -7,024 272 688 636 5.70%
  YoY % 17.33% 112.54% 14.17% -2,682.35% -60.47% 8.18% -
  Horiz. % 139.47% 118.87% -947.96% -1,104.40% 42.77% 108.18% 100.00%
Tax -1 68 91 775 237 -72 -92 -52.92%
  YoY % -101.47% -25.27% -88.26% 227.00% 429.17% 21.74% -
  Horiz. % 1.09% -73.91% -98.91% -842.39% -257.61% 78.26% 100.00%
NP 886 824 -5,938 -6,249 509 616 544 8.47%
  YoY % 7.52% 113.88% 4.98% -1,327.70% -17.37% 13.24% -
  Horiz. % 162.87% 151.47% -1,091.54% -1,148.71% 93.57% 113.24% 100.00%
NP to SH 977 839 -5,867 -6,160 509 616 446 13.96%
  YoY % 16.45% 114.30% 4.76% -1,310.22% -17.37% 38.12% -
  Horiz. % 219.06% 188.12% -1,315.47% -1,381.17% 114.13% 138.12% 100.00%
Tax Rate 0.11 % -8.99 % - % - % -87.13 % 10.47 % 14.47 % -55.64%
  YoY % 101.22% 0.00% 0.00% 0.00% -932.19% -27.64% -
  Horiz. % 0.76% -62.13% 0.00% 0.00% -602.14% 72.36% 100.00%
Total Cost 45,328 43,033 51,414 60,365 98,783 99,229 102,487 -12.71%
  YoY % 5.33% -16.30% -14.83% -38.89% -0.45% -3.18% -
  Horiz. % 44.23% 41.99% 50.17% 58.90% 96.39% 96.82% 100.00%
Net Worth 254,019 233,460 215,239 272,428 316,004 273,687 243,906 0.68%
  YoY % 8.81% 8.47% -20.99% -13.79% 15.46% 12.21% -
  Horiz. % 104.15% 95.72% 88.25% 111.69% 129.56% 112.21% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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% 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% 0.00% 0.00% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 254,019 233,460 215,239 272,428 316,004 273,687 243,906 0.68%
  YoY % 8.81% 8.47% -20.99% -13.79% 15.46% 12.21% -
  Horiz. % 104.15% 95.72% 88.25% 111.69% 129.56% 112.21% 100.00%
NOSH 488,499 364,782 173,579 173,521 212,083 188,750 139,375 23.24%
  YoY % 33.92% 110.15% 0.03% -18.18% 12.36% 35.43% -
  Horiz. % 350.49% 261.73% 124.54% 124.50% 152.17% 135.43% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.92 % 1.88 % -13.06 % -11.55 % 0.51 % 0.62 % 0.53 % 23.92%
  YoY % 2.13% 114.40% -13.07% -2,364.71% -17.74% 16.98% -
  Horiz. % 362.26% 354.72% -2,464.15% -2,179.25% 96.23% 116.98% 100.00%
ROE 0.38 % 0.36 % -2.73 % -2.26 % 0.16 % 0.23 % 0.18 % 13.26%
  YoY % 5.56% 113.19% -20.80% -1,512.50% -30.43% 27.78% -
  Horiz. % 211.11% 200.00% -1,516.67% -1,255.56% 88.89% 127.78% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.46 12.02 26.20 31.19 46.82 52.90 73.92 -29.00%
  YoY % -21.30% -54.12% -16.00% -33.38% -11.49% -28.44% -
  Horiz. % 12.80% 16.26% 35.44% 42.19% 63.34% 71.56% 100.00%
EPS 0.20 0.23 -3.38 -3.55 0.24 0.32 0.32 -7.53%
  YoY % -13.04% 106.80% 4.79% -1,579.17% -25.00% 0.00% -
  Horiz. % 62.50% 71.88% -1,056.25% -1,109.38% 75.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5200 0.6400 1.2400 1.5700 1.4900 1.4500 1.7500 -18.30%
  YoY % -18.75% -48.39% -21.02% 5.37% 2.76% -17.14% -
  Horiz. % 29.71% 36.57% 70.86% 89.71% 85.14% 82.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.13 1.07 1.11 1.32 2.42 2.44 2.52 -12.51%
  YoY % 5.61% -3.60% -15.91% -45.45% -0.82% -3.17% -
  Horiz. % 44.84% 42.46% 44.05% 52.38% 96.03% 96.83% 100.00%
EPS 0.02 0.02 -0.14 -0.15 0.01 0.02 0.01 12.24%
  YoY % 0.00% 114.29% 6.67% -1,600.00% -50.00% 100.00% -
  Horiz. % 200.00% 200.00% -1,400.00% -1,500.00% 100.00% 200.00% 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 0.0620 0.0570 0.0526 0.0665 0.0772 0.0668 0.0596 0.66%
  YoY % 8.77% 8.37% -20.90% -13.86% 15.57% 12.08% -
  Horiz. % 104.03% 95.64% 88.26% 111.58% 129.53% 112.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1250 0.2300 0.2300 0.3100 0.3400 0.4500 0.5400 -
P/RPS 1.32 1.91 0.88 0.99 0.73 0.85 0.73 10.37%
  YoY % -30.89% 117.05% -11.11% 35.62% -14.12% 16.44% -
  Horiz. % 180.82% 261.64% 120.55% 135.62% 100.00% 116.44% 100.00%
P/EPS 62.50 100.00 -6.80 -8.73 141.67 137.89 168.75 -15.25%
  YoY % -37.50% 1,570.59% 22.11% -106.16% 2.74% -18.29% -
  Horiz. % 37.04% 59.26% -4.03% -5.17% 83.95% 81.71% 100.00%
EY 1.60 1.00 -14.70 -11.45 0.71 0.73 0.59 18.08%
  YoY % 60.00% 106.80% -28.38% -1,712.68% -2.74% 23.73% -
  Horiz. % 271.19% 169.49% -2,491.53% -1,940.68% 120.34% 123.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.24 0.36 0.19 0.20 0.23 0.31 0.31 -4.17%
  YoY % -33.33% 89.47% -5.00% -13.04% -25.81% 0.00% -
  Horiz. % 77.42% 116.13% 61.29% 64.52% 74.19% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 29/11/13 04/01/13 25/11/11 26/11/10 25/11/09 -
Price 0.1600 0.2000 0.2400 0.3050 0.4300 0.4700 0.5200 -
P/RPS 1.69 1.66 0.92 0.98 0.92 0.89 0.70 15.82%
  YoY % 1.81% 80.43% -6.12% 6.52% 3.37% 27.14% -
  Horiz. % 241.43% 237.14% 131.43% 140.00% 131.43% 127.14% 100.00%
P/EPS 80.00 86.96 -7.10 -8.59 179.17 144.01 162.50 -11.14%
  YoY % -8.00% 1,324.79% 17.35% -104.79% 24.41% -11.38% -
  Horiz. % 49.23% 53.51% -4.37% -5.29% 110.26% 88.62% 100.00%
EY 1.25 1.15 -14.08 -11.64 0.56 0.69 0.62 12.39%
  YoY % 8.70% 108.17% -20.96% -2,178.57% -18.84% 11.29% -
  Horiz. % 201.61% 185.48% -2,270.97% -1,877.42% 90.32% 111.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.31 0.19 0.19 0.29 0.32 0.30 0.55%
  YoY % 0.00% 63.16% 0.00% -34.48% -9.38% 6.67% -
  Horiz. % 103.33% 103.33% 63.33% 63.33% 96.67% 106.67% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers