Highlights

[PWORTH] YoY TTM Result on 2014-03-31 [#3]

Stock [PWORTH]: PRICEWORTH INTERNATIONAL BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     47.18%    YoY -     55.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 159,723 168,648 166,186 175,176 229,382 363,374 393,720 -13.95%
  YoY % -5.29% 1.48% -5.13% -23.63% -36.87% -7.71% -
  Horiz. % 40.57% 42.83% 42.21% 44.49% 58.26% 92.29% 100.00%
PBT 2,567 -958 2,625 -25,967 -50,478 2,479 3,959 -6.96%
  YoY % 367.95% -136.50% 110.11% 48.56% -2,136.22% -37.38% -
  Horiz. % 64.84% -24.20% 66.30% -655.90% -1,275.02% 62.62% 100.00%
Tax -649 2,227 -939 4,643 2,777 -200 13 -
  YoY % -129.14% 337.17% -120.22% 67.19% 1,488.50% -1,638.46% -
  Horiz. % -4,992.31% 17,130.77% -7,223.08% 35,715.38% 21,361.54% -1,538.46% 100.00%
NP 1,918 1,269 1,686 -21,324 -47,701 2,279 3,972 -11.42%
  YoY % 51.14% -24.73% 107.91% 55.30% -2,193.07% -42.62% -
  Horiz. % 48.29% 31.95% 42.45% -536.86% -1,200.93% 57.38% 100.00%
NP to SH 1,830 1,736 1,771 -21,171 -47,334 2,156 3,974 -12.11%
  YoY % 5.41% -1.98% 108.37% 55.27% -2,295.45% -45.75% -
  Horiz. % 46.05% 43.68% 44.56% -532.74% -1,191.09% 54.25% 100.00%
Tax Rate 25.28 % - % 35.77 % - % - % 8.07 % -0.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2,545.45% -
  Horiz. % -7,660.61% 0.00% -10,839.39% 0.00% 0.00% -2,445.45% 100.00%
Total Cost 157,805 167,379 164,500 196,500 277,083 361,095 389,748 -13.98%
  YoY % -5.72% 1.75% -16.28% -29.08% -23.27% -7.35% -
  Horiz. % 40.49% 42.95% 42.21% 50.42% 71.09% 92.65% 100.00%
Net Worth 301,895 278,999 223,199 152,587 230,995 286,825 268,604 1.96%
  YoY % 8.21% 25.00% 46.28% -33.94% -19.46% 6.78% -
  Horiz. % 112.39% 103.87% 83.10% 56.81% 86.00% 106.78% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 301,895 278,999 223,199 152,587 230,995 286,825 268,604 1.96%
  YoY % 8.21% 25.00% 46.28% -33.94% -19.46% 6.78% -
  Horiz. % 112.39% 103.87% 83.10% 56.81% 86.00% 106.78% 100.00%
NOSH 718,800 620,000 398,571 195,624 173,681 192,500 183,975 25.47%
  YoY % 15.94% 55.56% 103.74% 12.63% -9.78% 4.63% -
  Horiz. % 390.70% 337.00% 216.64% 106.33% 94.40% 104.63% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 1.20 % 0.75 % 1.01 % -12.17 % -20.80 % 0.63 % 1.01 % 2.91%
  YoY % 60.00% -25.74% 108.30% 41.49% -3,401.59% -37.62% -
  Horiz. % 118.81% 74.26% 100.00% -1,204.95% -2,059.41% 62.38% 100.00%
ROE 0.61 % 0.62 % 0.79 % -13.87 % -20.49 % 0.75 % 1.48 % -13.72%
  YoY % -1.61% -21.52% 105.70% 32.31% -2,832.00% -49.32% -
  Horiz. % 41.22% 41.89% 53.38% -937.16% -1,384.46% 50.68% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.22 27.20 41.70 89.55 132.07 188.77 214.01 -31.42%
  YoY % -18.31% -34.77% -53.43% -32.20% -30.04% -11.79% -
  Horiz. % 10.38% 12.71% 19.49% 41.84% 61.71% 88.21% 100.00%
EPS 0.25 0.28 0.44 -10.82 -27.25 1.12 2.16 -30.17%
  YoY % -10.71% -36.36% 104.07% 60.29% -2,533.04% -48.15% -
  Horiz. % 11.57% 12.96% 20.37% -500.93% -1,261.57% 51.85% 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 0.4200 0.4500 0.5600 0.7800 1.3300 1.4900 1.4600 -18.74%
  YoY % -6.67% -19.64% -28.21% -41.35% -10.74% 2.05% -
  Horiz. % 28.77% 30.82% 38.36% 53.42% 91.10% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.90 4.12 4.06 4.28 5.60 8.87 9.61 -13.94%
  YoY % -5.34% 1.48% -5.14% -23.57% -36.87% -7.70% -
  Horiz. % 40.58% 42.87% 42.25% 44.54% 58.27% 92.30% 100.00%
EPS 0.04 0.04 0.04 -0.52 -1.16 0.05 0.10 -14.15%
  YoY % 0.00% 0.00% 107.69% 55.17% -2,420.00% -50.00% -
  Horiz. % 40.00% 40.00% 40.00% -520.00% -1,160.00% 50.00% 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 0.0737 0.0681 0.0545 0.0373 0.0564 0.0700 0.0656 1.96%
  YoY % 8.22% 24.95% 46.11% -33.87% -19.43% 6.71% -
  Horiz. % 112.35% 103.81% 83.08% 56.86% 85.98% 106.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.1800 0.1100 0.1750 0.2000 0.2800 0.4000 0.7300 -
P/RPS 0.81 0.40 0.42 0.22 0.21 0.21 0.34 15.55%
  YoY % 102.50% -4.76% 90.91% 4.76% 0.00% -38.24% -
  Horiz. % 238.24% 117.65% 123.53% 64.71% 61.76% 61.76% 100.00%
P/EPS 70.70 39.29 39.38 -1.85 -1.03 35.71 33.80 13.08%
  YoY % 79.94% -0.23% 2,228.65% -79.61% -102.88% 5.65% -
  Horiz. % 209.17% 116.24% 116.51% -5.47% -3.05% 105.65% 100.00%
EY 1.41 2.55 2.54 -54.11 -97.33 2.80 2.96 -11.62%
  YoY % -44.71% 0.39% 104.69% 44.41% -3,576.07% -5.41% -
  Horiz. % 47.64% 86.15% 85.81% -1,828.04% -3,288.18% 94.59% 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 0.43 0.24 0.31 0.26 0.21 0.27 0.50 -2.48%
  YoY % 79.17% -22.58% 19.23% 23.81% -22.22% -46.00% -
  Horiz. % 86.00% 48.00% 62.00% 52.00% 42.00% 54.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 -
Price 0.2600 0.1050 0.1600 0.1700 0.2700 0.3700 0.6000 -
P/RPS 1.17 0.39 0.38 0.19 0.20 0.20 0.28 26.88%
  YoY % 200.00% 2.63% 100.00% -5.00% 0.00% -28.57% -
  Horiz. % 417.86% 139.29% 135.71% 67.86% 71.43% 71.43% 100.00%
P/EPS 102.12 37.50 36.01 -1.57 -0.99 33.04 27.78 24.21%
  YoY % 172.32% 4.14% 2,393.63% -58.59% -103.00% 18.93% -
  Horiz. % 367.60% 134.99% 129.63% -5.65% -3.56% 118.93% 100.00%
EY 0.98 2.67 2.78 -63.66 -100.94 3.03 3.60 -19.48%
  YoY % -63.30% -3.96% 104.37% 36.93% -3,431.35% -15.83% -
  Horiz. % 27.22% 74.17% 77.22% -1,768.33% -2,803.89% 84.17% 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 0.62 0.23 0.29 0.22 0.20 0.25 0.41 7.13%
  YoY % 169.57% -20.69% 31.82% 10.00% -20.00% -39.02% -
  Horiz. % 151.22% 56.10% 70.73% 53.66% 48.78% 60.98% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers