Highlights

[PWORTH] YoY Quarter Result on 2017-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -67.24%    YoY -     624.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,015 41,080 43,557 24,747 41,332 36,540 33,982 -29.94%
  YoY % -90.23% -5.69% 76.01% -40.13% 13.11% 7.53% -
  Horiz. % 11.82% 120.89% 128.18% 72.82% 121.63% 107.53% 100.00%
PBT -21,343 5,430 361 -177 1,122 -1,237 -19,657 1.38%
  YoY % -493.06% 1,404.16% 303.95% -115.78% 190.70% 93.71% -
  Horiz. % 108.58% -27.62% -1.84% 0.90% -5.71% 6.29% 100.00%
Tax 4,202 88 -36 26 -601 -230 -898 -
  YoY % 4,675.00% 344.44% -238.46% 104.33% -161.30% 74.39% -
  Horiz. % -467.93% -9.80% 4.01% -2.90% 66.93% 25.61% 100.00%
NP -17,141 5,518 325 -151 521 -1,467 -20,555 -2.98%
  YoY % -410.64% 1,597.85% 315.23% -128.98% 135.51% 92.86% -
  Horiz. % 83.39% -26.85% -1.58% 0.73% -2.53% 7.14% 100.00%
NP to SH -17,141 5,518 325 -62 558 -1,565 -20,477 -2.92%
  YoY % -410.64% 1,597.85% 624.19% -111.11% 135.65% 92.36% -
  Horiz. % 83.71% -26.95% -1.59% 0.30% -2.73% 7.64% 100.00%
Tax Rate - % -1.62 % 9.97 % - % 53.57 % - % - % -
  YoY % 0.00% -116.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -3.02% 18.61% 0.00% 100.00% - -
Total Cost 21,156 35,562 43,232 24,898 40,811 38,007 54,537 -14.59%
  YoY % -40.51% -17.74% 73.64% -38.99% 7.38% -30.31% -
  Horiz. % 38.79% 65.21% 79.27% 45.65% 74.83% 69.69% 100.00%
Net Worth 409,492 357,441 301,895 278,999 223,199 152,587 230,995 10.01%
  YoY % 14.56% 18.40% 8.21% 25.00% 46.28% -33.94% -
  Horiz. % 177.27% 154.74% 130.69% 120.78% 96.63% 66.06% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 409,492 357,441 301,895 278,999 223,199 152,587 230,995 10.01%
  YoY % 14.56% 18.40% 8.21% 25.00% 46.28% -33.94% -
  Horiz. % 177.27% 154.74% 130.69% 120.78% 96.63% 66.06% 100.00%
NOSH 4,094,922 1,021,262 718,800 620,000 398,571 195,624 173,681 69.30%
  YoY % 300.97% 42.08% 15.94% 55.56% 103.74% 12.63% -
  Horiz. % 2,357.73% 588.01% 413.86% 356.98% 229.48% 112.63% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -426.92 % 13.43 % 0.75 % -0.61 % 1.26 % -4.01 % -60.49 % 38.48%
  YoY % -3,278.85% 1,690.67% 222.95% -148.41% 131.42% 93.37% -
  Horiz. % 705.77% -22.20% -1.24% 1.01% -2.08% 6.63% 100.00%
ROE -4.19 % 1.54 % 0.11 % -0.02 % 0.25 % -1.03 % -8.86 % -11.73%
  YoY % -372.08% 1,300.00% 650.00% -108.00% 124.27% 88.37% -
  Horiz. % 47.29% -17.38% -1.24% 0.23% -2.82% 11.63% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.10 4.02 6.06 3.99 10.37 18.68 19.57 -58.48%
  YoY % -97.51% -33.66% 51.88% -61.52% -44.49% -4.55% -
  Horiz. % 0.51% 20.54% 30.97% 20.39% 52.99% 95.45% 100.00%
EPS -0.42 0.54 0.05 -0.01 0.14 -0.80 -11.79 -42.62%
  YoY % -177.78% 980.00% 600.00% -107.14% 117.50% 93.21% -
  Horiz. % 3.56% -4.58% -0.42% 0.08% -1.19% 6.79% 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 0.1000 0.3500 0.4200 0.4500 0.5600 0.7800 1.3300 -35.02%
  YoY % -71.43% -16.67% -6.67% -19.64% -28.21% -41.35% -
  Horiz. % 7.52% 26.32% 31.58% 33.83% 42.11% 58.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.10 1.00 1.06 0.60 1.01 0.89 0.83 -29.71%
  YoY % -90.00% -5.66% 76.67% -40.59% 13.48% 7.23% -
  Horiz. % 12.05% 120.48% 127.71% 72.29% 121.69% 107.23% 100.00%
EPS -0.42 0.13 0.01 0.00 0.01 -0.04 -0.50 -2.86%
  YoY % -423.08% 1,200.00% 0.00% 0.00% 125.00% 92.00% -
  Horiz. % 84.00% -26.00% -2.00% -0.00% -2.00% 8.00% 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 0.1000 0.0873 0.0737 0.0681 0.0545 0.0373 0.0564 10.01%
  YoY % 14.55% 18.45% 8.22% 24.95% 46.11% -33.87% -
  Horiz. % 177.30% 154.79% 130.67% 120.74% 96.63% 66.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0500 0.1750 0.1800 0.1100 0.1750 0.2000 0.2800 -
P/RPS 51.00 4.35 2.97 2.76 1.69 1.07 1.43 81.38%
  YoY % 1,072.41% 46.46% 7.61% 63.31% 57.94% -25.17% -
  Horiz. % 3,566.43% 304.20% 207.69% 193.01% 118.18% 74.83% 100.00%
P/EPS -11.94 32.39 398.10 -1,100.00 125.00 -25.00 -2.37 30.91%
  YoY % -136.86% -91.86% 136.19% -980.00% 600.00% -954.85% -
  Horiz. % 503.80% -1,366.67% -16,797.47% 46,413.50% -5,274.26% 1,054.85% 100.00%
EY -8.37 3.09 0.25 -0.09 0.80 -4.00 -42.11 -23.60%
  YoY % -370.87% 1,136.00% 377.78% -111.25% 120.00% 90.50% -
  Horiz. % 19.88% -7.34% -0.59% 0.21% -1.90% 9.50% 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 0.50 0.50 0.43 0.24 0.31 0.26 0.21 15.55%
  YoY % 0.00% 16.28% 79.17% -22.58% 19.23% 23.81% -
  Horiz. % 238.10% 238.10% 204.76% 114.29% 147.62% 123.81% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 13/06/18 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 -
Price 0.0650 0.2350 0.2600 0.1050 0.1600 0.1700 0.2700 -
P/RPS 66.29 5.84 4.29 2.63 1.54 0.91 1.38 90.60%
  YoY % 1,035.10% 36.13% 63.12% 70.78% 69.23% -34.06% -
  Horiz. % 4,803.62% 423.19% 310.87% 190.58% 111.59% 65.94% 100.00%
P/EPS -15.53 43.49 575.04 -1,050.00 114.29 -21.25 -2.29 37.56%
  YoY % -135.71% -92.44% 154.77% -1,018.72% 637.84% -827.95% -
  Horiz. % 678.17% -1,899.13% -25,110.92% 45,851.53% -4,990.83% 927.95% 100.00%
EY -6.44 2.30 0.17 -0.10 0.88 -4.71 -43.67 -27.30%
  YoY % -380.00% 1,252.94% 270.00% -111.36% 118.68% 89.21% -
  Horiz. % 14.75% -5.27% -0.39% 0.23% -2.02% 10.79% 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 0.65 0.67 0.62 0.23 0.29 0.22 0.20 21.70%
  YoY % -2.99% 8.06% 169.57% -20.69% 31.82% 10.00% -
  Horiz. % 325.00% 335.00% 310.00% 115.00% 145.00% 110.00% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers