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.
 


 

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 

TOP ARTICLES

1. Jaks Resources (7) - Uncle Koon's Information Inaccurate Icon8888 Gossips About Stocks
2. How to trade in a bearish volatile market? Bull Traders Education Series
3. Jaks - Winner Andy Ang Financialpedia
4. My E.G. - Unexplainable Drop? - Salvador Dali Good Articles to Share
5. PADINI - BLOODBATH PADINI HOLDINGS BERHAD
Partners & Brokers