Highlights

[PWORTH] YoY Quarter Result on 2017-09-30 [#1]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -63.13%    YoY -     244.95%
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. The Bonuses of Airasia Windfall Profit
7. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers