Highlights

[PWORTH] YoY Quarter Result on 2014-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -57.09%    YoY -     105.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 48,150 38,021 46,115 47,009 50,336 55,621 81,219 -8.34%
  YoY % 26.64% -17.55% -1.90% -6.61% -9.50% -31.52% -
  Horiz. % 59.28% 46.81% 56.78% 57.88% 61.98% 68.48% 100.00%
PBT 3,931 1,118 378 229 -6,447 -21,271 482 41.83%
  YoY % 251.61% 195.77% 65.07% 103.55% 69.69% -4,513.07% -
  Horiz. % 815.56% 231.95% 78.42% 47.51% -1,337.55% -4,413.07% 100.00%
Tax -363 863 -9 103 103 -303 -176 12.81%
  YoY % -142.06% 9,688.89% -108.74% 0.00% 133.99% -72.16% -
  Horiz. % 206.25% -490.34% 5.11% -58.52% -58.52% 172.16% 100.00%
NP 3,568 1,981 369 332 -6,344 -21,574 306 50.53%
  YoY % 80.11% 436.86% 11.14% 105.23% 70.59% -7,150.33% -
  Horiz. % 1,166.01% 647.39% 120.59% 108.50% -2,073.20% -7,050.33% 100.00%
NP to SH 3,653 992 366 360 -6,278 -21,463 289 52.57%
  YoY % 268.25% 171.04% 1.67% 105.73% 70.75% -7,526.64% -
  Horiz. % 1,264.01% 343.25% 126.64% 124.57% -2,172.32% -7,426.64% 100.00%
Tax Rate 9.23 % -77.19 % 2.38 % -44.98 % - % - % 36.51 % -20.47%
  YoY % 111.96% -3,343.28% 105.29% 0.00% 0.00% 0.00% -
  Horiz. % 25.28% -211.42% 6.52% -123.20% 0.00% 0.00% 100.00%
Total Cost 44,582 36,040 45,746 46,677 56,680 77,195 80,913 -9.45%
  YoY % 23.70% -21.22% -1.99% -17.65% -26.58% -4.60% -
  Horiz. % 55.10% 44.54% 56.54% 57.69% 70.05% 95.40% 100.00%
Net Worth 320,973 277,759 245,742 239,999 210,426 251,790 269,131 2.98%
  YoY % 15.56% 13.03% 2.39% 14.05% -16.43% -6.44% -
  Horiz. % 119.26% 103.21% 91.31% 89.18% 78.19% 93.56% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 320,973 277,759 245,742 239,999 210,426 251,790 269,131 2.98%
  YoY % 15.56% 13.03% 2.39% 14.05% -16.43% -6.44% -
  Horiz. % 119.26% 103.21% 91.31% 89.18% 78.19% 93.56% 100.00%
NOSH 944,039 661,333 522,857 399,999 173,905 173,648 180,625 31.70%
  YoY % 42.75% 26.48% 30.71% 130.01% 0.15% -3.86% -
  Horiz. % 522.65% 366.14% 289.47% 221.45% 96.28% 96.14% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.41 % 5.21 % 0.80 % 0.71 % -12.60 % -38.79 % 0.38 % 63.99%
  YoY % 42.23% 551.25% 12.68% 105.63% 67.52% -10,307.90% -
  Horiz. % 1,950.00% 1,371.05% 210.53% 186.84% -3,315.79% -10,207.89% 100.00%
ROE 1.14 % 0.36 % 0.15 % 0.15 % -2.98 % -8.52 % 0.11 % 47.60%
  YoY % 216.67% 140.00% 0.00% 105.03% 65.02% -7,845.45% -
  Horiz. % 1,036.36% 327.27% 136.36% 136.36% -2,709.09% -7,745.46% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 5.10 5.75 8.82 11.75 28.94 32.03 44.97 -30.40%
  YoY % -11.30% -34.81% -24.94% -59.40% -9.65% -28.77% -
  Horiz. % 11.34% 12.79% 19.61% 26.13% 64.35% 71.23% 100.00%
EPS 0.39 0.15 0.07 0.09 -3.61 -12.36 0.16 15.99%
  YoY % 160.00% 114.29% -22.22% 102.49% 70.79% -7,825.00% -
  Horiz. % 243.75% 93.75% 43.75% 56.25% -2,256.25% -7,725.00% 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 0.3400 0.4200 0.4700 0.6000 1.2100 1.4500 1.4900 -21.81%
  YoY % -19.05% -10.64% -21.67% -50.41% -16.55% -2.68% -
  Horiz. % 22.82% 28.19% 31.54% 40.27% 81.21% 97.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.18 0.93 1.13 1.15 1.23 1.36 1.98 -8.26%
  YoY % 26.88% -17.70% -1.74% -6.50% -9.56% -31.31% -
  Horiz. % 59.60% 46.97% 57.07% 58.08% 62.12% 68.69% 100.00%
EPS 0.09 0.02 0.01 0.01 -0.15 -0.52 0.01 44.18%
  YoY % 350.00% 100.00% 0.00% 106.67% 71.15% -5,300.00% -
  Horiz. % 900.00% 200.00% 100.00% 100.00% -1,500.00% -5,200.00% 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 0.0784 0.0678 0.0600 0.0586 0.0514 0.0615 0.0657 2.99%
  YoY % 15.63% 13.00% 2.39% 14.01% -16.42% -6.39% -
  Horiz. % 119.33% 103.20% 91.32% 89.19% 78.23% 93.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2550 0.1100 0.1600 0.1700 0.2300 0.2900 0.4000 -
P/RPS 5.00 1.91 1.81 1.45 0.79 0.91 0.89 33.30%
  YoY % 161.78% 5.52% 24.83% 83.54% -13.19% 2.25% -
  Horiz. % 561.80% 214.61% 203.37% 162.92% 88.76% 102.25% 100.00%
P/EPS 65.90 73.33 228.57 188.89 -6.37 -2.35 250.00 -19.91%
  YoY % -10.13% -67.92% 21.01% 3,065.31% -171.06% -100.94% -
  Horiz. % 26.36% 29.33% 91.43% 75.56% -2.55% -0.94% 100.00%
EY 1.52 1.36 0.44 0.53 -15.70 -42.62 0.40 24.89%
  YoY % 11.76% 209.09% -16.98% 103.38% 63.16% -10,755.00% -
  Horiz. % 380.00% 340.00% 110.00% 132.50% -3,925.00% -10,655.00% 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 0.75 0.26 0.34 0.28 0.19 0.20 0.27 18.54%
  YoY % 188.46% -23.53% 21.43% 47.37% -5.00% -25.93% -
  Horiz. % 277.78% 96.30% 125.93% 103.70% 70.37% 74.07% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 -
Price 0.2500 0.1050 0.1150 0.1850 0.2000 0.2900 0.4300 -
P/RPS 4.90 1.83 1.30 1.57 0.69 0.91 0.96 31.18%
  YoY % 167.76% 40.77% -17.20% 127.54% -24.18% -5.21% -
  Horiz. % 510.42% 190.63% 135.42% 163.54% 71.88% 94.79% 100.00%
P/EPS 64.61 70.00 164.29 205.56 -5.54 -2.35 268.75 -21.13%
  YoY % -7.70% -57.39% -20.08% 3,810.47% -135.74% -100.87% -
  Horiz. % 24.04% 26.05% 61.13% 76.49% -2.06% -0.87% 100.00%
EY 1.55 1.43 0.61 0.49 -18.05 -42.62 0.37 26.94%
  YoY % 8.39% 134.43% 24.49% 102.71% 57.65% -11,618.92% -
  Horiz. % 418.92% 386.49% 164.86% 132.43% -4,878.38% -11,518.92% 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 0.74 0.25 0.24 0.31 0.17 0.20 0.29 16.88%
  YoY % 196.00% 4.17% -22.58% 82.35% -15.00% -31.03% -
  Horiz. % 255.17% 86.21% 82.76% 106.90% 58.62% 68.97% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers