Highlights

[PWORTH] YoY Quarter Result on 2013-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     21.36%    YoY -     4.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,386 46,214 43,857 45,476 54,116 99,292 99,845 -18.43%
  YoY % -36.41% 5.37% -3.56% -15.97% -45.50% -0.55% -
  Horiz. % 29.43% 46.29% 43.93% 45.55% 54.20% 99.45% 100.00%
PBT 429 887 756 -6,029 -7,024 272 688 -7.56%
  YoY % -51.63% 17.33% 112.54% 14.17% -2,682.35% -60.47% -
  Horiz. % 62.35% 128.92% 109.88% -876.31% -1,020.93% 39.53% 100.00%
Tax -1,034 -1 68 91 775 237 -72 55.84%
  YoY % -103,300.00% -101.47% -25.27% -88.26% 227.00% 429.17% -
  Horiz. % 1,436.11% 1.39% -94.44% -126.39% -1,076.39% -329.17% 100.00%
NP -605 886 824 -5,938 -6,249 509 616 -
  YoY % -168.28% 7.52% 113.88% 4.98% -1,327.70% -17.37% -
  Horiz. % -98.21% 143.83% 133.77% -963.96% -1,014.45% 82.63% 100.00%
NP to SH 327 977 839 -5,867 -6,160 509 616 -10.01%
  YoY % -66.53% 16.45% 114.30% 4.76% -1,310.22% -17.37% -
  Horiz. % 53.08% 158.60% 136.20% -952.44% -1,000.00% 82.63% 100.00%
Tax Rate 241.03 % 0.11 % -8.99 % - % - % -87.13 % 10.47 % 68.58%
  YoY % 219,018.19% 101.22% 0.00% 0.00% 0.00% -932.19% -
  Horiz. % 2,302.10% 1.05% -85.86% 0.00% 0.00% -832.19% 100.00%
Total Cost 29,991 45,328 43,033 51,414 60,365 98,783 99,229 -18.06%
  YoY % -33.84% 5.33% -16.30% -14.83% -38.89% -0.45% -
  Horiz. % 30.22% 45.68% 43.37% 51.81% 60.83% 99.55% 100.00%
Net Worth 274,679 254,019 233,460 215,239 272,428 316,004 273,687 0.06%
  YoY % 8.13% 8.81% 8.47% -20.99% -13.79% 15.46% -
  Horiz. % 100.36% 92.81% 85.30% 78.64% 99.54% 115.46% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 274,679 254,019 233,460 215,239 272,428 316,004 273,687 0.06%
  YoY % 8.13% 8.81% 8.47% -20.99% -13.79% 15.46% -
  Horiz. % 100.36% 92.81% 85.30% 78.64% 99.54% 115.46% 100.00%
NOSH 653,999 488,499 364,782 173,579 173,521 212,083 188,750 22.99%
  YoY % 33.88% 33.92% 110.15% 0.03% -18.18% 12.36% -
  Horiz. % 346.49% 258.81% 193.26% 91.96% 91.93% 112.36% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.06 % 1.92 % 1.88 % -13.06 % -11.55 % 0.51 % 0.62 % -
  YoY % -207.29% 2.13% 114.40% -13.07% -2,364.71% -17.74% -
  Horiz. % -332.26% 309.68% 303.23% -2,106.45% -1,862.90% 82.26% 100.00%
ROE 0.12 % 0.38 % 0.36 % -2.73 % -2.26 % 0.16 % 0.23 % -10.27%
  YoY % -68.42% 5.56% 113.19% -20.80% -1,512.50% -30.43% -
  Horiz. % 52.17% 165.22% 156.52% -1,186.96% -982.61% 69.57% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.49 9.46 12.02 26.20 31.19 46.82 52.90 -33.68%
  YoY % -52.54% -21.30% -54.12% -16.00% -33.38% -11.49% -
  Horiz. % 8.49% 17.88% 22.72% 49.53% 58.96% 88.51% 100.00%
EPS 0.05 0.20 0.23 -3.38 -3.55 0.24 0.32 -26.59%
  YoY % -75.00% -13.04% 106.80% 4.79% -1,579.17% -25.00% -
  Horiz. % 15.62% 62.50% 71.88% -1,056.25% -1,109.38% 75.00% 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 0.4200 0.5200 0.6400 1.2400 1.5700 1.4900 1.4500 -18.64%
  YoY % -19.23% -18.75% -48.39% -21.02% 5.37% 2.76% -
  Horiz. % 28.97% 35.86% 44.14% 85.52% 108.28% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.72 1.13 1.07 1.11 1.32 2.42 2.44 -18.39%
  YoY % -36.28% 5.61% -3.60% -15.91% -45.45% -0.82% -
  Horiz. % 29.51% 46.31% 43.85% 45.49% 54.10% 99.18% 100.00%
EPS 0.01 0.02 0.02 -0.14 -0.15 0.01 0.02 -10.90%
  YoY % -50.00% 0.00% 114.29% 6.67% -1,600.00% -50.00% -
  Horiz. % 50.00% 100.00% 100.00% -700.00% -750.00% 50.00% 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 0.0671 0.0620 0.0570 0.0526 0.0665 0.0772 0.0668 0.07%
  YoY % 8.23% 8.77% 8.37% -20.90% -13.86% 15.57% -
  Horiz. % 100.45% 92.81% 85.33% 78.74% 99.55% 115.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0900 0.1250 0.2300 0.2300 0.3100 0.3400 0.4500 -
P/RPS 2.00 1.32 1.91 0.88 0.99 0.73 0.85 15.31%
  YoY % 51.52% -30.89% 117.05% -11.11% 35.62% -14.12% -
  Horiz. % 235.29% 155.29% 224.71% 103.53% 116.47% 85.88% 100.00%
P/EPS 180.00 62.50 100.00 -6.80 -8.73 141.67 137.89 4.54%
  YoY % 188.00% -37.50% 1,570.59% 22.11% -106.16% 2.74% -
  Horiz. % 130.54% 45.33% 72.52% -4.93% -6.33% 102.74% 100.00%
EY 0.56 1.60 1.00 -14.70 -11.45 0.71 0.73 -4.32%
  YoY % -65.00% 60.00% 106.80% -28.38% -1,712.68% -2.74% -
  Horiz. % 76.71% 219.18% 136.99% -2,013.70% -1,568.49% 97.26% 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 0.21 0.24 0.36 0.19 0.20 0.23 0.31 -6.28%
  YoY % -12.50% -33.33% 89.47% -5.00% -13.04% -25.81% -
  Horiz. % 67.74% 77.42% 116.13% 61.29% 64.52% 74.19% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 20/11/14 29/11/13 04/01/13 25/11/11 26/11/10 -
Price 0.1100 0.1600 0.2000 0.2400 0.3050 0.4300 0.4700 -
P/RPS 2.45 1.69 1.66 0.92 0.98 0.92 0.89 18.37%
  YoY % 44.97% 1.81% 80.43% -6.12% 6.52% 3.37% -
  Horiz. % 275.28% 189.89% 186.52% 103.37% 110.11% 103.37% 100.00%
P/EPS 220.00 80.00 86.96 -7.10 -8.59 179.17 144.01 7.31%
  YoY % 175.00% -8.00% 1,324.79% 17.35% -104.79% 24.41% -
  Horiz. % 152.77% 55.55% 60.38% -4.93% -5.96% 124.41% 100.00%
EY 0.45 1.25 1.15 -14.08 -11.64 0.56 0.69 -6.87%
  YoY % -64.00% 8.70% 108.17% -20.96% -2,178.57% -18.84% -
  Horiz. % 65.22% 181.16% 166.67% -2,040.58% -1,686.96% 81.16% 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 0.26 0.31 0.31 0.19 0.19 0.29 0.32 -3.40%
  YoY % -16.13% 0.00% 63.16% 0.00% -34.48% -9.38% -
  Horiz. % 81.25% 96.88% 96.88% 59.38% 59.38% 90.62% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers