Highlights

[PASDEC] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     395.30%    YoY -     145.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 130,536 122,836 116,909 121,098 86,976 160,365 167,816 -15.41%
  QoQ % 6.27% 5.07% -3.46% 39.23% -45.76% -4.44% -
  Horiz. % 77.79% 73.20% 69.67% 72.16% 51.83% 95.56% 100.00%
PBT 9,060 -17,248 3,112 11,024 -5,268 -22,853 -25,942 -
  QoQ % 152.53% -654.24% -71.77% 309.26% 76.95% 11.91% -
  Horiz. % -34.92% 66.49% -12.00% -42.49% 20.31% 88.09% 100.00%
Tax -3,256 -6,792 -1,713 -862 1,556 -3,466 -1,060 111.17%
  QoQ % 52.06% -296.42% -98.76% -155.40% 144.89% -226.98% -
  Horiz. % 307.17% 640.75% 161.64% 81.32% -146.79% 326.98% 100.00%
NP 5,804 -24,040 1,398 10,162 -3,712 -26,319 -27,002 -
  QoQ % 124.14% -1,818.78% -86.24% 373.76% 85.90% 2.53% -
  Horiz. % -21.49% 89.03% -5.18% -37.63% 13.75% 97.47% 100.00%
NP to SH 5,564 -22,757 1,392 10,312 -3,492 23,792 -24,169 -
  QoQ % 124.45% -1,734.84% -86.50% 395.30% -114.68% 198.44% -
  Horiz. % -23.02% 94.16% -5.76% -42.67% 14.45% -98.44% 100.00%
Tax Rate 35.94 % - % 55.06 % 7.82 % - % - % - % -
  QoQ % 0.00% 0.00% 604.09% 0.00% 0.00% 0.00% -
  Horiz. % 459.59% 0.00% 704.09% 100.00% - - -
Total Cost 124,732 146,876 115,510 110,936 90,688 186,684 194,818 -25.70%
  QoQ % -15.08% 27.15% 4.12% 22.33% -51.42% -4.18% -
  Horiz. % 64.02% 75.39% 59.29% 56.94% 46.55% 95.82% 100.00%
Net Worth 280,130 276,010 300,727 315,146 311,026 302,787 317,222 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.80% 99.35% 98.05% 95.45% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 280,130 276,010 300,727 315,146 311,026 302,787 317,222 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.80% 99.35% 98.05% 95.45% 100.00%
NOSH 205,978 205,978 205,978 205,978 205,978 205,978 205,988 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.45 % -19.57 % 1.20 % 8.39 % -4.27 % -16.41 % -16.09 % -
  QoQ % 122.74% -1,730.83% -85.70% 296.49% 73.98% -1.99% -
  Horiz. % -27.66% 121.63% -7.46% -52.14% 26.54% 101.99% 100.00%
ROE 1.99 % -8.24 % 0.46 % 3.27 % -1.12 % 7.86 % -7.62 % -
  QoQ % 124.15% -1,891.30% -85.93% 391.96% -114.25% 203.15% -
  Horiz. % -26.12% 108.14% -6.04% -42.91% 14.70% -103.15% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 63.37 59.64 56.76 58.79 42.23 77.86 81.47 -15.41%
  QoQ % 6.25% 5.07% -3.45% 39.21% -45.76% -4.43% -
  Horiz. % 77.78% 73.20% 69.67% 72.16% 51.84% 95.57% 100.00%
EPS 2.72 -11.05 0.68 5.00 -1.68 -11.55 -11.73 -
  QoQ % 124.62% -1,725.00% -86.40% 397.62% 85.45% 1.53% -
  Horiz. % -23.19% 94.20% -5.80% -42.63% 14.32% 98.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3600 1.3400 1.4600 1.5300 1.5100 1.4700 1.5400 -7.95%
  QoQ % 1.49% -8.22% -4.58% 1.32% 2.72% -4.55% -
  Horiz. % 88.31% 87.01% 94.81% 99.35% 98.05% 95.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.60 30.68 29.20 30.25 21.72 40.05 41.92 -15.42%
  QoQ % 6.26% 5.07% -3.47% 39.27% -45.77% -4.46% -
  Horiz. % 77.77% 73.19% 69.66% 72.16% 51.81% 95.54% 100.00%
EPS 1.39 -5.68 0.35 2.58 -0.87 5.94 -6.04 -
  QoQ % 124.47% -1,722.86% -86.43% 396.55% -114.65% 198.34% -
  Horiz. % -23.01% 94.04% -5.79% -42.72% 14.40% -98.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6997 0.6894 0.7511 0.7871 0.7768 0.7563 0.7923 -7.94%
  QoQ % 1.49% -8.21% -4.57% 1.33% 2.71% -4.54% -
  Horiz. % 88.31% 87.01% 94.80% 99.34% 98.04% 95.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.5950 0.5350 0.5200 0.4000 0.3200 0.3100 0.3000 -
P/RPS 0.94 0.90 0.92 0.68 0.76 0.40 0.37 86.08%
  QoQ % 4.44% -2.17% 35.29% -10.53% 90.00% 8.11% -
  Horiz. % 254.05% 243.24% 248.65% 183.78% 205.41% 108.11% 100.00%
P/EPS 22.03 -4.84 76.95 7.99 -18.88 2.68 -2.56 -
  QoQ % 555.17% -106.29% 863.08% 142.32% -804.48% 204.69% -
  Horiz. % -860.55% 189.06% -3,005.86% -312.11% 737.50% -104.69% 100.00%
EY 4.54 -20.65 1.30 12.52 -5.30 37.26 -39.11 -
  QoQ % 121.99% -1,688.46% -89.62% 336.23% -114.22% 195.27% -
  Horiz. % -11.61% 52.80% -3.32% -32.01% 13.55% -95.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.40 0.36 0.26 0.21 0.21 0.19 74.95%
  QoQ % 10.00% 11.11% 38.46% 23.81% 0.00% 10.53% -
  Horiz. % 231.58% 210.53% 189.47% 136.84% 110.53% 110.53% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 25/08/16 30/05/16 29/02/16 27/11/15 -
Price 0.6100 0.5050 0.5150 0.5400 0.4250 0.3000 0.3500 -
P/RPS 0.96 0.85 0.91 0.92 1.01 0.39 0.43 70.74%
  QoQ % 12.94% -6.59% -1.09% -8.91% 158.97% -9.30% -
  Horiz. % 223.26% 197.67% 211.63% 213.95% 234.88% 90.70% 100.00%
P/EPS 22.58 -4.57 76.21 10.79 -25.07 2.60 -2.98 -
  QoQ % 594.09% -106.00% 606.30% 143.04% -1,064.23% 187.25% -
  Horiz. % -757.72% 153.36% -2,557.38% -362.08% 841.28% -87.25% 100.00%
EY 4.43 -21.88 1.31 9.27 -3.99 38.50 -33.52 -
  QoQ % 120.25% -1,770.23% -85.87% 332.33% -110.36% 214.86% -
  Horiz. % -13.22% 65.27% -3.91% -27.66% 11.90% -114.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.38 0.35 0.35 0.28 0.20 0.23 56.37%
  QoQ % 18.42% 8.57% 0.00% 25.00% 40.00% -13.04% -
  Horiz. % 195.65% 165.22% 152.17% 152.17% 121.74% 86.96% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS