Highlights

[PWORTH] YoY Quarter Result on 2009-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -28.03%    YoY -     -84.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 55,621 81,219 104,194 117,776 90,567 105,610 227,838 -20.93%
  YoY % -31.52% -22.05% -11.53% 30.04% -14.24% -53.65% -
  Horiz. % 24.41% 35.65% 45.73% 51.69% 39.75% 46.35% 100.00%
PBT -21,271 482 526 381 2,511 154 8,194 -
  YoY % -4,513.07% -8.37% 38.06% -84.83% 1,530.52% -98.12% -
  Horiz. % -259.59% 5.88% 6.42% 4.65% 30.64% 1.88% 100.00%
Tax -303 -176 -18 -49 -238 1,957 -834 -15.51%
  YoY % -72.16% -877.78% 63.27% 79.41% -112.16% 334.65% -
  Horiz. % 36.33% 21.10% 2.16% 5.88% 28.54% -234.65% 100.00%
NP -21,574 306 508 332 2,273 2,111 7,360 -
  YoY % -7,150.33% -39.76% 53.01% -85.39% 7.67% -71.32% -
  Horiz. % -293.12% 4.16% 6.90% 4.51% 30.88% 28.68% 100.00%
NP to SH -21,463 289 498 321 2,072 2,794 7,340 -
  YoY % -7,526.64% -41.97% 55.14% -84.51% -25.84% -61.93% -
  Horiz. % -292.41% 3.94% 6.78% 4.37% 28.23% 38.07% 100.00%
Tax Rate - % 36.51 % 3.42 % 12.86 % 9.48 % -1,270.78 % 10.18 % -
  YoY % 0.00% 967.54% -73.41% 35.65% 100.75% -12,583.10% -
  Horiz. % 0.00% 358.64% 33.60% 126.33% 93.12% -12,483.10% 100.00%
Total Cost 77,195 80,913 103,686 117,444 88,294 103,499 220,478 -16.03%
  YoY % -4.60% -21.96% -11.71% 33.01% -14.69% -53.06% -
  Horiz. % 35.01% 36.70% 47.03% 53.27% 40.05% 46.94% 100.00%
Net Worth 251,790 269,131 267,444 248,426 243,114 221,306 203,499 3.61%
  YoY % -6.44% 0.63% 7.66% 2.18% 9.85% 8.75% -
  Horiz. % 123.73% 132.25% 131.42% 122.08% 119.47% 108.75% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 4,149 4,210 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 98.56% 100.00%
Div Payout % - % - % - % - % - % 148.51 % 57.36 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 158.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 258.91% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 251,790 269,131 267,444 248,426 243,114 221,306 203,499 3.61%
  YoY % -6.44% 0.63% 7.66% 2.18% 9.85% 8.75% -
  Horiz. % 123.73% 132.25% 131.42% 122.08% 119.47% 108.75% 100.00%
NOSH 173,648 180,625 184,444 139,565 138,133 138,316 140,344 3.61%
  YoY % -3.86% -2.07% 32.16% 1.04% -0.13% -1.44% -
  Horiz. % 123.73% 128.70% 131.42% 99.44% 98.42% 98.56% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -38.79 % 0.38 % 0.49 % 0.28 % 2.51 % 2.00 % 3.23 % -
  YoY % -10,307.90% -22.45% 75.00% -88.84% 25.50% -38.08% -
  Horiz. % -1,200.93% 11.76% 15.17% 8.67% 77.71% 61.92% 100.00%
ROE -8.52 % 0.11 % 0.19 % 0.13 % 0.85 % 1.26 % 3.61 % -
  YoY % -7,845.45% -42.11% 46.15% -84.71% -32.54% -65.10% -
  Horiz. % -236.01% 3.05% 5.26% 3.60% 23.55% 34.90% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 32.03 44.97 56.49 84.39 65.56 76.35 162.34 -23.68%
  YoY % -28.77% -20.39% -33.06% 28.72% -14.13% -52.97% -
  Horiz. % 19.73% 27.70% 34.80% 51.98% 40.38% 47.03% 100.00%
EPS -12.36 0.16 0.27 0.23 1.50 2.02 5.23 -
  YoY % -7,825.00% -40.74% 17.39% -84.67% -25.74% -61.38% -
  Horiz. % -236.33% 3.06% 5.16% 4.40% 28.68% 38.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.4500 1.4900 1.4500 1.7800 1.7600 1.6000 1.4500 -
  YoY % -2.68% 2.76% -18.54% 1.14% 10.00% 10.34% -
  Horiz. % 100.00% 102.76% 100.00% 122.76% 121.38% 110.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.36 1.98 2.54 2.88 2.21 2.58 5.56 -20.90%
  YoY % -31.31% -22.05% -11.81% 30.32% -14.34% -53.60% -
  Horiz. % 24.46% 35.61% 45.68% 51.80% 39.75% 46.40% 100.00%
EPS -0.52 0.01 0.01 0.01 0.05 0.07 0.18 -
  YoY % -5,300.00% 0.00% 0.00% -80.00% -28.57% -61.11% -
  Horiz. % -288.89% 5.56% 5.56% 5.56% 27.78% 38.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.10 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.0615 0.0657 0.0653 0.0607 0.0594 0.0540 0.0497 3.61%
  YoY % -6.39% 0.61% 7.58% 2.19% 10.00% 8.65% -
  Horiz. % 123.74% 132.19% 131.39% 122.13% 119.52% 108.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.2900 0.4000 0.6000 0.4700 0.4800 0.8300 0.7400 -
P/RPS 0.91 0.89 1.06 0.56 0.73 1.09 0.46 12.03%
  YoY % 2.25% -16.04% 89.29% -23.29% -33.03% 136.96% -
  Horiz. % 197.83% 193.48% 230.43% 121.74% 158.70% 236.96% 100.00%
P/EPS -2.35 250.00 222.22 204.35 32.00 41.09 14.15 -
  YoY % -100.94% 12.50% 8.74% 538.59% -22.12% 190.39% -
  Horiz. % -16.61% 1,766.78% 1,570.46% 1,444.17% 226.15% 290.39% 100.00%
EY -42.62 0.40 0.45 0.49 3.13 2.43 7.07 -
  YoY % -10,755.00% -11.11% -8.16% -84.35% 28.81% -65.63% -
  Horiz. % -602.83% 5.66% 6.36% 6.93% 44.27% 34.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.61 4.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -10.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 89.14% 100.00%
P/NAPS 0.20 0.27 0.41 0.26 0.27 0.52 0.51 -14.43%
  YoY % -25.93% -34.15% 57.69% -3.70% -48.08% 1.96% -
  Horiz. % 39.22% 52.94% 80.39% 50.98% 52.94% 101.96% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 23/02/12 28/02/11 24/02/10 27/02/09 29/02/08 01/03/07 -
Price 0.2900 0.4300 0.5300 0.5000 0.4400 0.6800 0.8600 -
P/RPS 0.91 0.96 0.94 0.59 0.67 0.89 0.53 9.42%
  YoY % -5.21% 2.13% 59.32% -11.94% -24.72% 67.92% -
  Horiz. % 171.70% 181.13% 177.36% 111.32% 126.42% 167.92% 100.00%
P/EPS -2.35 268.75 196.30 217.39 29.33 33.66 16.44 -
  YoY % -100.87% 36.91% -9.70% 641.19% -12.86% 104.74% -
  Horiz. % -14.29% 1,634.73% 1,194.04% 1,322.32% 178.41% 204.74% 100.00%
EY -42.62 0.37 0.51 0.46 3.41 2.97 6.08 -
  YoY % -11,618.92% -27.45% 10.87% -86.51% 14.81% -51.15% -
  Horiz. % -700.99% 6.09% 8.39% 7.57% 56.09% 48.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.41 3.49 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 26.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 126.36% 100.00%
P/NAPS 0.20 0.29 0.37 0.28 0.25 0.43 0.59 -16.48%
  YoY % -31.03% -21.62% 32.14% 12.00% -41.86% -27.12% -
  Horiz. % 33.90% 49.15% 62.71% 47.46% 42.37% 72.88% 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.
 


 

341  308  554  979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.705+0.05 
 NETX 0.02+0.005 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.215-0.015 
 HSI-C5P 0.28+0.005 
 GPACKET 0.525+0.02 
 ISTONE 0.2050.00 
Partners & Brokers