Highlights

[PWORTH] YoY Quarter Result on 2014-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     5,892.86%    YoY -     114.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 41,145 29,386 46,214 43,857 45,476 54,116 99,292 -13.64%
  YoY % 40.02% -36.41% 5.37% -3.56% -15.97% -45.50% -
  Horiz. % 41.44% 29.60% 46.54% 44.17% 45.80% 54.50% 100.00%
PBT 1,074 429 887 756 -6,029 -7,024 272 25.69%
  YoY % 150.35% -51.63% 17.33% 112.54% 14.17% -2,682.35% -
  Horiz. % 394.85% 157.72% 326.10% 277.94% -2,216.54% -2,582.35% 100.00%
Tax -611 -1,034 -1 68 91 775 237 -
  YoY % 40.91% -103,300.00% -101.47% -25.27% -88.26% 227.00% -
  Horiz. % -257.81% -436.29% -0.42% 28.69% 38.40% 327.00% 100.00%
NP 463 -605 886 824 -5,938 -6,249 509 -1.56%
  YoY % 176.53% -168.28% 7.52% 113.88% 4.98% -1,327.70% -
  Horiz. % 90.96% -118.86% 174.07% 161.89% -1,166.60% -1,227.70% 100.00%
NP to SH 1,128 327 977 839 -5,867 -6,160 509 14.17%
  YoY % 244.95% -66.53% 16.45% 114.30% 4.76% -1,310.22% -
  Horiz. % 221.61% 64.24% 191.94% 164.83% -1,152.65% -1,210.22% 100.00%
Tax Rate 56.89 % 241.03 % 0.11 % -8.99 % - % - % -87.13 % -
  YoY % -76.40% 219,018.19% 101.22% 0.00% 0.00% 0.00% -
  Horiz. % -65.29% -276.63% -0.13% 10.32% 0.00% 0.00% 100.00%
Total Cost 40,682 29,991 45,328 43,033 51,414 60,365 98,783 -13.73%
  YoY % 35.65% -33.84% 5.33% -16.30% -14.83% -38.89% -
  Horiz. % 41.18% 30.36% 45.89% 43.56% 52.05% 61.11% 100.00%
Net Worth 308,364 274,679 254,019 233,460 215,239 272,428 316,004 -0.41%
  YoY % 12.26% 8.13% 8.81% 8.47% -20.99% -13.79% -
  Horiz. % 97.58% 86.92% 80.39% 73.88% 68.11% 86.21% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 308,364 274,679 254,019 233,460 215,239 272,428 316,004 -0.41%
  YoY % 12.26% 8.13% 8.81% 8.47% -20.99% -13.79% -
  Horiz. % 97.58% 86.92% 80.39% 73.88% 68.11% 86.21% 100.00%
NOSH 934,439 653,999 488,499 364,782 173,579 173,521 212,083 28.01%
  YoY % 42.88% 33.88% 33.92% 110.15% 0.03% -18.18% -
  Horiz. % 440.60% 308.37% 230.33% 172.00% 81.85% 81.82% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.13 % -2.06 % 1.92 % 1.88 % -13.06 % -11.55 % 0.51 % 14.16%
  YoY % 154.85% -207.29% 2.13% 114.40% -13.07% -2,364.71% -
  Horiz. % 221.57% -403.92% 376.47% 368.63% -2,560.78% -2,264.71% 100.00%
ROE 0.37 % 0.12 % 0.38 % 0.36 % -2.73 % -2.26 % 0.16 % 14.98%
  YoY % 208.33% -68.42% 5.56% 113.19% -20.80% -1,512.50% -
  Horiz. % 231.25% 75.00% 237.50% 225.00% -1,706.25% -1,412.50% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.40 4.49 9.46 12.02 26.20 31.19 46.82 -32.55%
  YoY % -2.00% -52.54% -21.30% -54.12% -16.00% -33.38% -
  Horiz. % 9.40% 9.59% 20.21% 25.67% 55.96% 66.62% 100.00%
EPS 0.12 0.05 0.20 0.23 -3.38 -3.55 0.24 -10.90%
  YoY % 140.00% -75.00% -13.04% 106.80% 4.79% -1,579.17% -
  Horiz. % 50.00% 20.83% 83.33% 95.83% -1,408.33% -1,479.17% 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 0.3300 0.4200 0.5200 0.6400 1.2400 1.5700 1.4900 -22.20%
  YoY % -21.43% -19.23% -18.75% -48.39% -21.02% 5.37% -
  Horiz. % 22.15% 28.19% 34.90% 42.95% 83.22% 105.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.00 0.72 1.13 1.07 1.11 1.32 2.42 -13.68%
  YoY % 38.89% -36.28% 5.61% -3.60% -15.91% -45.45% -
  Horiz. % 41.32% 29.75% 46.69% 44.21% 45.87% 54.55% 100.00%
EPS 0.03 0.01 0.02 0.02 -0.14 -0.15 0.01 20.07%
  YoY % 200.00% -50.00% 0.00% 114.29% 6.67% -1,600.00% -
  Horiz. % 300.00% 100.00% 200.00% 200.00% -1,400.00% -1,500.00% 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 0.0753 0.0671 0.0620 0.0570 0.0526 0.0665 0.0772 -0.41%
  YoY % 12.22% 8.23% 8.77% 8.37% -20.90% -13.86% -
  Horiz. % 97.54% 86.92% 80.31% 73.83% 68.13% 86.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.2550 0.0900 0.1250 0.2300 0.2300 0.3100 0.3400 -
P/RPS 5.79 2.00 1.32 1.91 0.88 0.99 0.73 41.17%
  YoY % 189.50% 51.52% -30.89% 117.05% -11.11% 35.62% -
  Horiz. % 793.15% 273.97% 180.82% 261.64% 120.55% 135.62% 100.00%
P/EPS 211.24 180.00 62.50 100.00 -6.80 -8.73 141.67 6.88%
  YoY % 17.36% 188.00% -37.50% 1,570.59% 22.11% -106.16% -
  Horiz. % 149.11% 127.06% 44.12% 70.59% -4.80% -6.16% 100.00%
EY 0.47 0.56 1.60 1.00 -14.70 -11.45 0.71 -6.64%
  YoY % -16.07% -65.00% 60.00% 106.80% -28.38% -1,712.68% -
  Horiz. % 66.20% 78.87% 225.35% 140.85% -2,070.42% -1,612.68% 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 0.77 0.21 0.24 0.36 0.19 0.20 0.23 22.29%
  YoY % 266.67% -12.50% -33.33% 89.47% -5.00% -13.04% -
  Horiz. % 334.78% 91.30% 104.35% 156.52% 82.61% 86.96% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 25/11/15 20/11/14 29/11/13 04/01/13 25/11/11 -
Price 0.2350 0.1100 0.1600 0.2000 0.2400 0.3050 0.4300 -
P/RPS 5.34 2.45 1.69 1.66 0.92 0.98 0.92 34.02%
  YoY % 117.96% 44.97% 1.81% 80.43% -6.12% 6.52% -
  Horiz. % 580.43% 266.30% 183.70% 180.43% 100.00% 106.52% 100.00%
P/EPS 194.67 220.00 80.00 86.96 -7.10 -8.59 179.17 1.39%
  YoY % -11.51% 175.00% -8.00% 1,324.79% 17.35% -104.79% -
  Horiz. % 108.65% 122.79% 44.65% 48.53% -3.96% -4.79% 100.00%
EY 0.51 0.45 1.25 1.15 -14.08 -11.64 0.56 -1.55%
  YoY % 13.33% -64.00% 8.70% 108.17% -20.96% -2,178.57% -
  Horiz. % 91.07% 80.36% 223.21% 205.36% -2,514.29% -2,078.57% 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 0.71 0.26 0.31 0.31 0.19 0.19 0.29 16.08%
  YoY % 173.08% -16.13% 0.00% 63.16% 0.00% -34.48% -
  Horiz. % 244.83% 89.66% 106.90% 106.90% 65.52% 65.52% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
3. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. [转贴] 賺不到錢,是因為你沒有掌握“財富規律” Good Articles to Share
8. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
Partners & Brokers