Highlights

[PWORTH] YoY Quarter Result on 2016-12-31 [#2]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     203.36%    YoY -     171.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,473 48,150 38,021 46,115 47,009 50,336 55,621 -37.00%
  YoY % -92.79% 26.64% -17.55% -1.90% -6.61% -9.50% -
  Horiz. % 6.24% 86.57% 68.36% 82.91% 84.52% 90.50% 100.00%
PBT -21,629 3,931 1,118 378 229 -6,447 -21,271 0.28%
  YoY % -650.22% 251.61% 195.77% 65.07% 103.55% 69.69% -
  Horiz. % 101.68% -18.48% -5.26% -1.78% -1.08% 30.31% 100.00%
Tax 3,126 -363 863 -9 103 103 -303 -
  YoY % 961.16% -142.06% 9,688.89% -108.74% 0.00% 133.99% -
  Horiz. % -1,031.68% 119.80% -284.82% 2.97% -33.99% -33.99% 100.00%
NP -18,503 3,568 1,981 369 332 -6,344 -21,574 -2.53%
  YoY % -618.58% 80.11% 436.86% 11.14% 105.23% 70.59% -
  Horiz. % 85.77% -16.54% -9.18% -1.71% -1.54% 29.41% 100.00%
NP to SH -18,503 3,653 992 366 360 -6,278 -21,463 -2.44%
  YoY % -606.52% 268.25% 171.04% 1.67% 105.73% 70.75% -
  Horiz. % 86.21% -17.02% -4.62% -1.71% -1.68% 29.25% 100.00%
Tax Rate - % 9.23 % -77.19 % 2.38 % -44.98 % - % - % -
  YoY % 0.00% 111.96% -3,343.28% 105.29% 0.00% 0.00% -
  Horiz. % 0.00% -20.52% 171.61% -5.29% 100.00% - -
Total Cost 21,976 44,582 36,040 45,746 46,677 56,680 77,195 -18.88%
  YoY % -50.71% 23.70% -21.22% -1.99% -17.65% -26.58% -
  Horiz. % 28.47% 57.75% 46.69% 59.26% 60.47% 73.42% 100.00%
Net Worth 450,441 320,973 277,759 245,742 239,999 210,426 251,790 10.17%
  YoY % 40.34% 15.56% 13.03% 2.39% 14.05% -16.43% -
  Horiz. % 178.90% 127.48% 110.31% 97.60% 95.32% 83.57% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 450,441 320,973 277,759 245,742 239,999 210,426 251,790 10.17%
  YoY % 40.34% 15.56% 13.03% 2.39% 14.05% -16.43% -
  Horiz. % 178.90% 127.48% 110.31% 97.60% 95.32% 83.57% 100.00%
NOSH 4,094,922 944,039 661,333 522,857 399,999 173,905 173,648 69.30%
  YoY % 333.77% 42.75% 26.48% 30.71% 130.01% 0.15% -
  Horiz. % 2,358.16% 543.65% 380.85% 301.10% 230.35% 100.15% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -532.77 % 7.41 % 5.21 % 0.80 % 0.71 % -12.60 % -38.79 % 54.72%
  YoY % -7,289.88% 42.23% 551.25% 12.68% 105.63% 67.52% -
  Horiz. % 1,373.47% -19.10% -13.43% -2.06% -1.83% 32.48% 100.00%
ROE -4.11 % 1.14 % 0.36 % 0.15 % 0.15 % -2.98 % -8.52 % -11.44%
  YoY % -460.53% 216.67% 140.00% 0.00% 105.03% 65.02% -
  Horiz. % 48.24% -13.38% -4.23% -1.76% -1.76% 34.98% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.08 5.10 5.75 8.82 11.75 28.94 32.03 -63.15%
  YoY % -98.43% -11.30% -34.81% -24.94% -59.40% -9.65% -
  Horiz. % 0.25% 15.92% 17.95% 27.54% 36.68% 90.35% 100.00%
EPS -0.45 0.39 0.15 0.07 0.09 -3.61 -12.36 -42.42%
  YoY % -215.38% 160.00% 114.29% -22.22% 102.49% 70.79% -
  Horiz. % 3.64% -3.16% -1.21% -0.57% -0.73% 29.21% 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 0.1100 0.3400 0.4200 0.4700 0.6000 1.2100 1.4500 -34.92%
  YoY % -67.65% -19.05% -10.64% -21.67% -50.41% -16.55% -
  Horiz. % 7.59% 23.45% 28.97% 32.41% 41.38% 83.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.08 1.18 0.93 1.13 1.15 1.23 1.36 -37.62%
  YoY % -93.22% 26.88% -17.70% -1.74% -6.50% -9.56% -
  Horiz. % 5.88% 86.76% 68.38% 83.09% 84.56% 90.44% 100.00%
EPS -0.45 0.09 0.02 0.01 0.01 -0.15 -0.52 -2.38%
  YoY % -600.00% 350.00% 100.00% 0.00% 106.67% 71.15% -
  Horiz. % 86.54% -17.31% -3.85% -1.92% -1.92% 28.85% 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 0.1100 0.0784 0.0678 0.0600 0.0586 0.0514 0.0615 10.17%
  YoY % 40.31% 15.63% 13.00% 2.39% 14.01% -16.42% -
  Horiz. % 178.86% 127.48% 110.24% 97.56% 95.28% 83.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0600 0.2550 0.1100 0.1600 0.1700 0.2300 0.2900 -
P/RPS 70.74 5.00 1.91 1.81 1.45 0.79 0.91 106.52%
  YoY % 1,314.80% 161.78% 5.52% 24.83% 83.54% -13.19% -
  Horiz. % 7,773.63% 549.45% 209.89% 198.90% 159.34% 86.81% 100.00%
P/EPS -13.28 65.90 73.33 228.57 188.89 -6.37 -2.35 33.44%
  YoY % -120.15% -10.13% -67.92% 21.01% 3,065.31% -171.06% -
  Horiz. % 565.11% -2,804.26% -3,120.43% -9,726.38% -8,037.87% 271.06% 100.00%
EY -7.53 1.52 1.36 0.44 0.53 -15.70 -42.62 -25.08%
  YoY % -595.39% 11.76% 209.09% -16.98% 103.38% 63.16% -
  Horiz. % 17.67% -3.57% -3.19% -1.03% -1.24% 36.84% 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 0.55 0.75 0.26 0.34 0.28 0.19 0.20 18.36%
  YoY % -26.67% 188.46% -23.53% 21.43% 47.37% -5.00% -
  Horiz. % 275.00% 375.00% 130.00% 170.00% 140.00% 95.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 13/02/15 27/02/14 28/02/13 -
Price 0.0400 0.2500 0.1050 0.1150 0.1850 0.2000 0.2900 -
P/RPS 47.16 4.90 1.83 1.30 1.57 0.69 0.91 93.03%
  YoY % 862.45% 167.76% 40.77% -17.20% 127.54% -24.18% -
  Horiz. % 5,182.42% 538.46% 201.10% 142.86% 172.53% 75.82% 100.00%
P/EPS -8.85 64.61 70.00 164.29 205.56 -5.54 -2.35 24.72%
  YoY % -113.70% -7.70% -57.39% -20.08% 3,810.47% -135.74% -
  Horiz. % 376.60% -2,749.36% -2,978.72% -6,991.06% -8,747.23% 235.74% 100.00%
EY -11.30 1.55 1.43 0.61 0.49 -18.05 -42.62 -19.84%
  YoY % -829.03% 8.39% 134.43% 24.49% 102.71% 57.65% -
  Horiz. % 26.51% -3.64% -3.36% -1.43% -1.15% 42.35% 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 0.36 0.74 0.25 0.24 0.31 0.17 0.20 10.29%
  YoY % -51.35% 196.00% 4.17% -22.58% 82.35% -15.00% -
  Horiz. % 180.00% 370.00% 125.00% 120.00% 155.00% 85.00% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers