Highlights

[PWORTH] YoY Quarter Result on 2013-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -7.01%    YoY -     70.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,021 46,115 47,009 50,336 55,621 81,219 104,194 -15.45%
  YoY % -17.55% -1.90% -6.61% -9.50% -31.52% -22.05% -
  Horiz. % 36.49% 44.26% 45.12% 48.31% 53.38% 77.95% 100.00%
PBT 1,118 378 229 -6,447 -21,271 482 526 13.38%
  YoY % 195.77% 65.07% 103.55% 69.69% -4,513.07% -8.37% -
  Horiz. % 212.55% 71.86% 43.54% -1,225.67% -4,043.92% 91.63% 100.00%
Tax 863 -9 103 103 -303 -176 -18 -
  YoY % 9,688.89% -108.74% 0.00% 133.99% -72.16% -877.78% -
  Horiz. % -4,794.44% 50.00% -572.22% -572.22% 1,683.33% 977.78% 100.00%
NP 1,981 369 332 -6,344 -21,574 306 508 25.43%
  YoY % 436.86% 11.14% 105.23% 70.59% -7,150.33% -39.76% -
  Horiz. % 389.96% 72.64% 65.35% -1,248.82% -4,246.85% 60.24% 100.00%
NP to SH 992 366 360 -6,278 -21,463 289 498 12.16%
  YoY % 171.04% 1.67% 105.73% 70.75% -7,526.64% -41.97% -
  Horiz. % 199.20% 73.49% 72.29% -1,260.64% -4,309.84% 58.03% 100.00%
Tax Rate -77.19 % 2.38 % -44.98 % - % - % 36.51 % 3.42 % -
  YoY % -3,343.28% 105.29% 0.00% 0.00% 0.00% 967.54% -
  Horiz. % -2,257.02% 69.59% -1,315.20% 0.00% 0.00% 1,067.54% 100.00%
Total Cost 36,040 45,746 46,677 56,680 77,195 80,913 103,686 -16.14%
  YoY % -21.22% -1.99% -17.65% -26.58% -4.60% -21.96% -
  Horiz. % 34.76% 44.12% 45.02% 54.67% 74.45% 78.04% 100.00%
Net Worth 277,759 245,742 239,999 210,426 251,790 269,131 267,444 0.63%
  YoY % 13.03% 2.39% 14.05% -16.43% -6.44% 0.63% -
  Horiz. % 103.86% 91.89% 89.74% 78.68% 94.15% 100.63% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 277,759 245,742 239,999 210,426 251,790 269,131 267,444 0.63%
  YoY % 13.03% 2.39% 14.05% -16.43% -6.44% 0.63% -
  Horiz. % 103.86% 91.89% 89.74% 78.68% 94.15% 100.63% 100.00%
NOSH 661,333 522,857 399,999 173,905 173,648 180,625 184,444 23.69%
  YoY % 26.48% 30.71% 130.01% 0.15% -3.86% -2.07% -
  Horiz. % 358.55% 283.48% 216.87% 94.29% 94.15% 97.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.21 % 0.80 % 0.71 % -12.60 % -38.79 % 0.38 % 0.49 % 48.24%
  YoY % 551.25% 12.68% 105.63% 67.52% -10,307.90% -22.45% -
  Horiz. % 1,063.27% 163.27% 144.90% -2,571.43% -7,916.33% 77.55% 100.00%
ROE 0.36 % 0.15 % 0.15 % -2.98 % -8.52 % 0.11 % 0.19 % 11.23%
  YoY % 140.00% 0.00% 105.03% 65.02% -7,845.45% -42.11% -
  Horiz. % 189.47% 78.95% 78.95% -1,568.42% -4,484.21% 57.89% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.75 8.82 11.75 28.94 32.03 44.97 56.49 -31.65%
  YoY % -34.81% -24.94% -59.40% -9.65% -28.77% -20.39% -
  Horiz. % 10.18% 15.61% 20.80% 51.23% 56.70% 79.61% 100.00%
EPS 0.15 0.07 0.09 -3.61 -12.36 0.16 0.27 -9.32%
  YoY % 114.29% -22.22% 102.49% 70.79% -7,825.00% -40.74% -
  Horiz. % 55.56% 25.93% 33.33% -1,337.04% -4,577.78% 59.26% 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 0.4700 0.6000 1.2100 1.4500 1.4900 1.4500 -18.64%
  YoY % -10.64% -21.67% -50.41% -16.55% -2.68% 2.76% -
  Horiz. % 28.97% 32.41% 41.38% 83.45% 100.00% 102.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.93 1.13 1.15 1.23 1.36 1.98 2.54 -15.41%
  YoY % -17.70% -1.74% -6.50% -9.56% -31.31% -22.05% -
  Horiz. % 36.61% 44.49% 45.28% 48.43% 53.54% 77.95% 100.00%
EPS 0.02 0.01 0.01 -0.15 -0.52 0.01 0.01 12.23%
  YoY % 100.00% 0.00% 106.67% 71.15% -5,300.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% -1,500.00% -5,200.00% 100.00% 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 0.0678 0.0600 0.0586 0.0514 0.0615 0.0657 0.0653 0.63%
  YoY % 13.00% 2.39% 14.01% -16.42% -6.39% 0.61% -
  Horiz. % 103.83% 91.88% 89.74% 78.71% 94.18% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.1100 0.1600 0.1700 0.2300 0.2900 0.4000 0.6000 -
P/RPS 1.91 1.81 1.45 0.79 0.91 0.89 1.06 10.30%
  YoY % 5.52% 24.83% 83.54% -13.19% 2.25% -16.04% -
  Horiz. % 180.19% 170.75% 136.79% 74.53% 85.85% 83.96% 100.00%
P/EPS 73.33 228.57 188.89 -6.37 -2.35 250.00 222.22 -16.86%
  YoY % -67.92% 21.01% 3,065.31% -171.06% -100.94% 12.50% -
  Horiz. % 33.00% 102.86% 85.00% -2.87% -1.06% 112.50% 100.00%
EY 1.36 0.44 0.53 -15.70 -42.62 0.40 0.45 20.22%
  YoY % 209.09% -16.98% 103.38% 63.16% -10,755.00% -11.11% -
  Horiz. % 302.22% 97.78% 117.78% -3,488.89% -9,471.11% 88.89% 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 0.34 0.28 0.19 0.20 0.27 0.41 -7.30%
  YoY % -23.53% 21.43% 47.37% -5.00% -25.93% -34.15% -
  Horiz. % 63.41% 82.93% 68.29% 46.34% 48.78% 65.85% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 28/02/11 -
Price 0.1050 0.1150 0.1850 0.2000 0.2900 0.4300 0.5300 -
P/RPS 1.83 1.30 1.57 0.69 0.91 0.96 0.94 11.73%
  YoY % 40.77% -17.20% 127.54% -24.18% -5.21% 2.13% -
  Horiz. % 194.68% 138.30% 167.02% 73.40% 96.81% 102.13% 100.00%
P/EPS 70.00 164.29 205.56 -5.54 -2.35 268.75 196.30 -15.78%
  YoY % -57.39% -20.08% 3,810.47% -135.74% -100.87% 36.91% -
  Horiz. % 35.66% 83.69% 104.72% -2.82% -1.20% 136.91% 100.00%
EY 1.43 0.61 0.49 -18.05 -42.62 0.37 0.51 18.73%
  YoY % 134.43% 24.49% 102.71% 57.65% -11,618.92% -27.45% -
  Horiz. % 280.39% 119.61% 96.08% -3,539.22% -8,356.86% 72.55% 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 0.25 0.24 0.31 0.17 0.20 0.29 0.37 -6.32%
  YoY % 4.17% -22.58% 82.35% -15.00% -31.03% -21.62% -
  Horiz. % 67.57% 64.86% 83.78% 45.95% 54.05% 78.38% 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