Highlights

[PWORTH] YoY Quarter Result on 2019-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     7.36%    YoY -     -410.64%
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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers