Highlights

[PASDEC] YoY Quarter Result on 2011-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -11.21%    YoY -     89.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 58,603 31,573 55,048 28,034 27,286 50,985 16,911 23.00%
  YoY % 85.61% -42.64% 96.36% 2.74% -46.48% 201.49% -
  Horiz. % 346.54% 186.70% 325.52% 165.77% 161.35% 301.49% 100.00%
PBT 4,883 18,597 7,517 533 2,379 -6,354 166 75.65%
  YoY % -73.74% 147.40% 1,310.32% -77.60% 137.44% -3,927.71% -
  Horiz. % 2,941.57% 11,203.01% 4,528.31% 321.08% 1,433.13% -3,827.71% 100.00%
Tax -790 550 -3,865 91 -2,213 1,643 -2,912 -19.53%
  YoY % -243.64% 114.23% -4,347.25% 104.11% -234.69% 156.42% -
  Horiz. % 27.13% -18.89% 132.73% -3.12% 76.00% -56.42% 100.00%
NP 4,093 19,147 3,652 624 166 -4,711 -2,746 -
  YoY % -78.62% 424.29% 485.26% 275.90% 103.52% -71.56% -
  Horiz. % -149.05% -697.27% -132.99% -22.72% -6.05% 171.56% 100.00%
NP to SH 3,986 -19,544 2,925 -387 -3,706 -1,997 -2,610 -
  YoY % 120.40% -768.17% 855.81% 89.56% -85.58% 23.49% -
  Horiz. % -152.72% 748.81% -112.07% 14.83% 141.99% 76.51% 100.00%
Tax Rate 16.18 % -2.96 % 51.42 % -17.07 % 93.02 % - % 1,754.22 % -54.19%
  YoY % 646.62% -105.76% 401.23% -118.35% 0.00% 0.00% -
  Horiz. % 0.92% -0.17% 2.93% -0.97% 5.30% 0.00% 100.00%
Total Cost 54,510 12,426 51,396 27,410 27,120 55,696 19,657 18.52%
  YoY % 338.68% -75.82% 87.51% 1.07% -51.31% 183.34% -
  Horiz. % 277.31% 63.21% 261.46% 139.44% 137.97% 283.34% 100.00%
Net Worth 466,144 477,583 514,760 321,347 384,744 345,519 357,052 4.54%
  YoY % -2.40% -7.22% 60.19% -16.48% 11.35% -3.23% -
  Horiz. % 130.55% 133.76% 144.17% 90.00% 107.76% 96.77% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 466,144 477,583 514,760 321,347 384,744 345,519 357,052 4.54%
  YoY % -2.40% -7.22% 60.19% -16.48% 11.35% -3.23% -
  Horiz. % 130.55% 133.76% 144.17% 90.00% 107.76% 96.77% 100.00%
NOSH 285,978 285,978 285,978 202,105 205,745 205,666 206,388 5.58%
  YoY % 0.00% 0.00% 41.50% -1.77% 0.04% -0.35% -
  Horiz. % 138.56% 138.56% 138.56% 97.92% 99.69% 99.65% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.98 % 60.64 % 6.63 % 2.23 % 0.61 % -9.24 % -16.24 % -
  YoY % -88.49% 814.63% 197.31% 265.57% 106.60% 43.10% -
  Horiz. % -42.98% -373.40% -40.83% -13.73% -3.76% 56.90% 100.00%
ROE 0.86 % -4.09 % 0.57 % -0.12 % -0.96 % -0.58 % -0.73 % -
  YoY % 121.03% -817.54% 575.00% 87.50% -65.52% 20.55% -
  Horiz. % -117.81% 560.27% -78.08% 16.44% 131.51% 79.45% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 20.49 11.04 19.25 13.87 13.26 24.79 8.19 16.51%
  YoY % 85.60% -42.65% 38.79% 4.60% -46.51% 202.69% -
  Horiz. % 250.18% 134.80% 235.04% 169.35% 161.90% 302.69% 100.00%
EPS 1.93 -9.49 1.42 -0.19 -1.80 -0.97 -1.27 -
  YoY % 120.34% -768.31% 847.37% 89.44% -85.57% 23.62% -
  Horiz. % -151.97% 747.24% -111.81% 14.96% 141.73% 76.38% 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 1.6300 1.6700 1.8000 1.5900 1.8700 1.6800 1.7300 -0.99%
  YoY % -2.40% -7.22% 13.21% -14.97% 11.31% -2.89% -
  Horiz. % 94.22% 96.53% 104.05% 91.91% 108.09% 97.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 14.64 7.89 13.75 7.00 6.82 12.73 4.22 23.03%
  YoY % 85.55% -42.62% 96.43% 2.64% -46.43% 201.66% -
  Horiz. % 346.92% 186.97% 325.83% 165.88% 161.61% 301.66% 100.00%
EPS 1.00 -4.88 0.73 -0.10 -0.93 -0.50 -0.65 -
  YoY % 120.49% -768.49% 830.00% 89.25% -86.00% 23.08% -
  Horiz. % -153.85% 750.77% -112.31% 15.38% 143.08% 76.92% 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 1.1643 1.1929 1.2857 0.8026 0.9610 0.8630 0.8918 4.54%
  YoY % -2.40% -7.22% 60.19% -16.48% 11.36% -3.23% -
  Horiz. % 130.56% 133.76% 144.17% 90.00% 107.76% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.3850 0.4100 0.3100 0.4000 0.4100 0.4000 0.2600 -
P/RPS 1.88 3.71 1.61 2.88 3.09 1.61 3.17 -8.34%
  YoY % -49.33% 130.43% -44.10% -6.80% 91.93% -49.21% -
  Horiz. % 59.31% 117.03% 50.79% 90.85% 97.48% 50.79% 100.00%
P/EPS 27.62 -6.00 30.31 -208.89 -22.76 -41.20 -20.56 -
  YoY % 560.33% -119.80% 114.51% -817.79% 44.76% -100.39% -
  Horiz. % -134.34% 29.18% -147.42% 1,016.00% 110.70% 200.39% 100.00%
EY 3.62 -16.67 3.30 -0.48 -4.39 -2.43 -4.86 -
  YoY % 121.72% -605.15% 787.50% 89.07% -80.66% 50.00% -
  Horiz. % -74.49% 343.00% -67.90% 9.88% 90.33% 50.00% 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 0.24 0.25 0.17 0.25 0.22 0.24 0.15 8.14%
  YoY % -4.00% 47.06% -32.00% 13.64% -8.33% 60.00% -
  Horiz. % 160.00% 166.67% 113.33% 166.67% 146.67% 160.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 04/03/09 -
Price 0.4650 0.6100 0.3450 0.4400 0.4100 0.3100 0.3100 -
P/RPS 2.27 5.53 1.79 3.17 3.09 1.25 3.78 -8.14%
  YoY % -58.95% 208.94% -43.53% 2.59% 147.20% -66.93% -
  Horiz. % 60.05% 146.30% 47.35% 83.86% 81.75% 33.07% 100.00%
P/EPS 33.36 -8.93 33.73 -229.78 -22.76 -31.93 -24.51 -
  YoY % 473.57% -126.47% 114.68% -909.58% 28.72% -30.27% -
  Horiz. % -136.11% 36.43% -137.62% 937.49% 92.86% 130.27% 100.00%
EY 3.00 -11.20 2.96 -0.44 -4.39 -3.13 -4.08 -
  YoY % 126.79% -478.38% 772.73% 89.98% -40.26% 23.28% -
  Horiz. % -73.53% 274.51% -72.55% 10.78% 107.60% 76.72% 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 0.29 0.37 0.19 0.28 0.22 0.18 0.18 8.27%
  YoY % -21.62% 94.74% -32.14% 27.27% 22.22% 0.00% -
  Horiz. % 161.11% 205.56% 105.56% 155.56% 122.22% 100.00% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers