Highlights

[PWORTH] YoY Quarter Result on 2015-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     54.59%    YoY -     16.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,690 41,145 29,386 46,214 43,857 45,476 54,116 -22.53%
  YoY % -71.59% 40.02% -36.41% 5.37% -3.56% -15.97% -
  Horiz. % 21.60% 76.03% 54.30% 85.40% 81.04% 84.03% 100.00%
PBT -19,278 1,074 429 887 756 -6,029 -7,024 18.32%
  YoY % -1,894.97% 150.35% -51.63% 17.33% 112.54% 14.17% -
  Horiz. % 274.46% -15.29% -6.11% -12.63% -10.76% 85.83% 100.00%
Tax 1,343 -611 -1,034 -1 68 91 775 9.59%
  YoY % 319.80% 40.91% -103,300.00% -101.47% -25.27% -88.26% -
  Horiz. % 173.29% -78.84% -133.42% -0.13% 8.77% 11.74% 100.00%
NP -17,935 463 -605 886 824 -5,938 -6,249 19.20%
  YoY % -3,973.65% 176.53% -168.28% 7.52% 113.88% 4.98% -
  Horiz. % 287.01% -7.41% 9.68% -14.18% -13.19% 95.02% 100.00%
NP to SH -17,935 1,128 327 977 839 -5,867 -6,160 19.49%
  YoY % -1,689.98% 244.95% -66.53% 16.45% 114.30% 4.76% -
  Horiz. % 291.15% -18.31% -5.31% -15.86% -13.62% 95.24% 100.00%
Tax Rate - % 56.89 % 241.03 % 0.11 % -8.99 % - % - % -
  YoY % 0.00% -76.40% 219,018.19% 101.22% 0.00% 0.00% -
  Horiz. % 0.00% -632.81% -2,681.09% -1.22% 100.00% - -
Total Cost 29,625 40,682 29,991 45,328 43,033 51,414 60,365 -11.18%
  YoY % -27.18% 35.65% -33.84% 5.33% -16.30% -14.83% -
  Horiz. % 49.08% 67.39% 49.68% 75.09% 71.29% 85.17% 100.00%
Net Worth 429,966 308,364 274,679 254,019 233,460 215,239 272,428 7.90%
  YoY % 39.43% 12.26% 8.13% 8.81% 8.47% -20.99% -
  Horiz. % 157.83% 113.19% 100.83% 93.24% 85.70% 79.01% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 429,966 308,364 274,679 254,019 233,460 215,239 272,428 7.90%
  YoY % 39.43% 12.26% 8.13% 8.81% 8.47% -20.99% -
  Horiz. % 157.83% 113.19% 100.83% 93.24% 85.70% 79.01% 100.00%
NOSH 3,071,192 934,439 653,999 488,499 364,782 173,579 173,521 61.40%
  YoY % 228.67% 42.88% 33.88% 33.92% 110.15% 0.03% -
  Horiz. % 1,769.92% 538.52% 376.90% 281.52% 210.22% 100.03% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -153.42 % 1.13 % -2.06 % 1.92 % 1.88 % -13.06 % -11.55 % 53.86%
  YoY % -13,676.99% 154.85% -207.29% 2.13% 114.40% -13.07% -
  Horiz. % 1,328.31% -9.78% 17.84% -16.62% -16.28% 113.07% 100.00%
ROE -4.17 % 0.37 % 0.12 % 0.38 % 0.36 % -2.73 % -2.26 % 10.74%
  YoY % -1,227.03% 208.33% -68.42% 5.56% 113.19% -20.80% -
  Horiz. % 184.51% -16.37% -5.31% -16.81% -15.93% 120.80% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.38 4.40 4.49 9.46 12.02 26.20 31.19 -52.01%
  YoY % -91.36% -2.00% -52.54% -21.30% -54.12% -16.00% -
  Horiz. % 1.22% 14.11% 14.40% 30.33% 38.54% 84.00% 100.00%
EPS -0.58 0.12 0.05 0.20 0.23 -3.38 -3.55 -26.05%
  YoY % -583.33% 140.00% -75.00% -13.04% 106.80% 4.79% -
  Horiz. % 16.34% -3.38% -1.41% -5.63% -6.48% 95.21% 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 0.1400 0.3300 0.4200 0.5200 0.6400 1.2400 1.5700 -33.15%
  YoY % -57.58% -21.43% -19.23% -18.75% -48.39% -21.02% -
  Horiz. % 8.92% 21.02% 26.75% 33.12% 40.76% 78.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.29 1.00 0.72 1.13 1.07 1.11 1.32 -22.31%
  YoY % -71.00% 38.89% -36.28% 5.61% -3.60% -15.91% -
  Horiz. % 21.97% 75.76% 54.55% 85.61% 81.06% 84.09% 100.00%
EPS -0.44 0.03 0.01 0.02 0.02 -0.14 -0.15 19.63%
  YoY % -1,566.67% 200.00% -50.00% 0.00% 114.29% 6.67% -
  Horiz. % 293.33% -20.00% -6.67% -13.33% -13.33% 93.33% 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 0.1050 0.0753 0.0671 0.0620 0.0570 0.0526 0.0665 7.91%
  YoY % 39.44% 12.22% 8.23% 8.77% 8.37% -20.90% -
  Horiz. % 157.89% 113.23% 100.90% 93.23% 85.71% 79.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0450 0.2550 0.0900 0.1250 0.2300 0.2300 0.3100 -
P/RPS 11.82 5.79 2.00 1.32 1.91 0.88 0.99 51.15%
  YoY % 104.15% 189.50% 51.52% -30.89% 117.05% -11.11% -
  Horiz. % 1,193.94% 584.85% 202.02% 133.33% 192.93% 88.89% 100.00%
P/EPS -7.71 211.24 180.00 62.50 100.00 -6.80 -8.73 -2.05%
  YoY % -103.65% 17.36% 188.00% -37.50% 1,570.59% 22.11% -
  Horiz. % 88.32% -2,419.70% -2,061.86% -715.92% -1,145.48% 77.89% 100.00%
EY -12.98 0.47 0.56 1.60 1.00 -14.70 -11.45 2.11%
  YoY % -2,861.70% -16.07% -65.00% 60.00% 106.80% -28.38% -
  Horiz. % 113.36% -4.10% -4.89% -13.97% -8.73% 128.38% 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 0.32 0.77 0.21 0.24 0.36 0.19 0.20 8.14%
  YoY % -58.44% 266.67% -12.50% -33.33% 89.47% -5.00% -
  Horiz. % 160.00% 385.00% 105.00% 120.00% 180.00% 95.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 25/11/15 20/11/14 29/11/13 04/01/13 -
Price 0.0400 0.2350 0.1100 0.1600 0.2000 0.2400 0.3050 -
P/RPS 10.51 5.34 2.45 1.69 1.66 0.92 0.98 48.47%
  YoY % 96.82% 117.96% 44.97% 1.81% 80.43% -6.12% -
  Horiz. % 1,072.45% 544.90% 250.00% 172.45% 169.39% 93.88% 100.00%
P/EPS -6.85 194.67 220.00 80.00 86.96 -7.10 -8.59 -3.70%
  YoY % -103.52% -11.51% 175.00% -8.00% 1,324.79% 17.35% -
  Horiz. % 79.74% -2,266.24% -2,561.12% -931.32% -1,012.34% 82.65% 100.00%
EY -14.60 0.51 0.45 1.25 1.15 -14.08 -11.64 3.85%
  YoY % -2,962.75% 13.33% -64.00% 8.70% 108.17% -20.96% -
  Horiz. % 125.43% -4.38% -3.87% -10.74% -9.88% 120.96% 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 0.29 0.71 0.26 0.31 0.31 0.19 0.19 7.30%
  YoY % -59.15% 173.08% -16.13% 0.00% 63.16% 0.00% -
  Horiz. % 152.63% 373.68% 136.84% 163.16% 163.16% 100.00% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers