Highlights

[PASDEC] YoY Quarter Result on 2012-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     229.76%    YoY -     855.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 34,503 58,603 31,573 55,048 28,034 27,286 50,985 -6.30%
  YoY % -41.12% 85.61% -42.64% 96.36% 2.74% -46.48% -
  Horiz. % 67.67% 114.94% 61.93% 107.97% 54.98% 53.52% 100.00%
PBT -3,396 4,883 18,597 7,517 533 2,379 -6,354 -9.91%
  YoY % -169.55% -73.74% 147.40% 1,310.32% -77.60% 137.44% -
  Horiz. % 53.45% -76.85% -292.68% -118.30% -8.39% -37.44% 100.00%
Tax -2,671 -790 550 -3,865 91 -2,213 1,643 -
  YoY % -238.10% -243.64% 114.23% -4,347.25% 104.11% -234.69% -
  Horiz. % -162.57% -48.08% 33.48% -235.24% 5.54% -134.69% 100.00%
NP -6,067 4,093 19,147 3,652 624 166 -4,711 4.30%
  YoY % -248.23% -78.62% 424.29% 485.26% 275.90% 103.52% -
  Horiz. % 128.78% -86.88% -406.43% -77.52% -13.25% -3.52% 100.00%
NP to SH -5,665 3,986 -19,544 2,925 -387 -3,706 -1,997 18.97%
  YoY % -242.12% 120.40% -768.17% 855.81% 89.56% -85.58% -
  Horiz. % 283.68% -199.60% 978.67% -146.47% 19.38% 185.58% 100.00%
Tax Rate - % 16.18 % -2.96 % 51.42 % -17.07 % 93.02 % - % -
  YoY % 0.00% 646.62% -105.76% 401.23% -118.35% 0.00% -
  Horiz. % 0.00% 17.39% -3.18% 55.28% -18.35% 100.00% -
Total Cost 40,570 54,510 12,426 51,396 27,410 27,120 55,696 -5.14%
  YoY % -25.57% 338.68% -75.82% 87.51% 1.07% -51.31% -
  Horiz. % 72.84% 97.87% 22.31% 92.28% 49.21% 48.69% 100.00%
Net Worth 302,787 466,144 477,583 514,760 321,347 384,744 345,519 -2.18%
  YoY % -35.04% -2.40% -7.22% 60.19% -16.48% 11.35% -
  Horiz. % 87.63% 134.91% 138.22% 148.98% 93.00% 111.35% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 302,787 466,144 477,583 514,760 321,347 384,744 345,519 -2.18%
  YoY % -35.04% -2.40% -7.22% 60.19% -16.48% 11.35% -
  Horiz. % 87.63% 134.91% 138.22% 148.98% 93.00% 111.35% 100.00%
NOSH 205,978 285,978 285,978 285,978 202,105 205,745 205,666 0.03%
  YoY % -27.97% 0.00% 0.00% 41.50% -1.77% 0.04% -
  Horiz. % 100.15% 139.05% 139.05% 139.05% 98.27% 100.04% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -17.58 % 6.98 % 60.64 % 6.63 % 2.23 % 0.61 % -9.24 % 11.31%
  YoY % -351.86% -88.49% 814.63% 197.31% 265.57% 106.60% -
  Horiz. % 190.26% -75.54% -656.28% -71.75% -24.13% -6.60% 100.00%
ROE -1.87 % 0.86 % -4.09 % 0.57 % -0.12 % -0.96 % -0.58 % 21.53%
  YoY % -317.44% 121.03% -817.54% 575.00% 87.50% -65.52% -
  Horiz. % 322.41% -148.28% 705.17% -98.28% 20.69% 165.52% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.75 20.49 11.04 19.25 13.87 13.26 24.79 -6.32%
  YoY % -18.25% 85.60% -42.65% 38.79% 4.60% -46.51% -
  Horiz. % 67.57% 82.65% 44.53% 77.65% 55.95% 53.49% 100.00%
EPS -2.75 1.93 -9.49 1.42 -0.19 -1.80 -0.97 18.96%
  YoY % -242.49% 120.34% -768.31% 847.37% 89.44% -85.57% -
  Horiz. % 283.51% -198.97% 978.35% -146.39% 19.59% 185.57% 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 1.4700 1.6300 1.6700 1.8000 1.5900 1.8700 1.6800 -2.20%
  YoY % -9.82% -2.40% -7.22% 13.21% -14.97% 11.31% -
  Horiz. % 87.50% 97.02% 99.40% 107.14% 94.64% 111.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.62 14.64 7.89 13.75 7.00 6.82 12.73 -6.29%
  YoY % -41.12% 85.55% -42.62% 96.43% 2.64% -46.43% -
  Horiz. % 67.71% 115.00% 61.98% 108.01% 54.99% 53.57% 100.00%
EPS -1.41 1.00 -4.88 0.73 -0.10 -0.93 -0.50 18.85%
  YoY % -241.00% 120.49% -768.49% 830.00% 89.25% -86.00% -
  Horiz. % 282.00% -200.00% 976.00% -146.00% 20.00% 186.00% 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 0.7563 1.1643 1.1929 1.2857 0.8026 0.9610 0.8630 -2.17%
  YoY % -35.04% -2.40% -7.22% 60.19% -16.48% 11.36% -
  Horiz. % 87.64% 134.91% 138.23% 148.98% 93.00% 111.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3100 0.3850 0.4100 0.3100 0.4000 0.4100 0.4000 -
P/RPS 1.85 1.88 3.71 1.61 2.88 3.09 1.61 2.34%
  YoY % -1.60% -49.33% 130.43% -44.10% -6.80% 91.93% -
  Horiz. % 114.91% 116.77% 230.43% 100.00% 178.88% 191.93% 100.00%
P/EPS -11.27 27.62 -6.00 30.31 -208.89 -22.76 -41.20 -19.42%
  YoY % -140.80% 560.33% -119.80% 114.51% -817.79% 44.76% -
  Horiz. % 27.35% -67.04% 14.56% -73.57% 507.01% 55.24% 100.00%
EY -8.87 3.62 -16.67 3.30 -0.48 -4.39 -2.43 24.07%
  YoY % -345.03% 121.72% -605.15% 787.50% 89.07% -80.66% -
  Horiz. % 365.02% -148.97% 686.01% -135.80% 19.75% 180.66% 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 0.21 0.24 0.25 0.17 0.25 0.22 0.24 -2.20%
  YoY % -12.50% -4.00% 47.06% -32.00% 13.64% -8.33% -
  Horiz. % 87.50% 100.00% 104.17% 70.83% 104.17% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.3000 0.4650 0.6100 0.3450 0.4400 0.4100 0.3100 -
P/RPS 1.79 2.27 5.53 1.79 3.17 3.09 1.25 6.16%
  YoY % -21.15% -58.95% 208.94% -43.53% 2.59% 147.20% -
  Horiz. % 143.20% 181.60% 442.40% 143.20% 253.60% 247.20% 100.00%
P/EPS -10.91 33.36 -8.93 33.73 -229.78 -22.76 -31.93 -16.38%
  YoY % -132.70% 473.57% -126.47% 114.68% -909.58% 28.72% -
  Horiz. % 34.17% -104.48% 27.97% -105.64% 719.64% 71.28% 100.00%
EY -9.17 3.00 -11.20 2.96 -0.44 -4.39 -3.13 19.61%
  YoY % -405.67% 126.79% -478.38% 772.73% 89.98% -40.26% -
  Horiz. % 292.97% -95.85% 357.83% -94.57% 14.06% 140.26% 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 0.20 0.29 0.37 0.19 0.28 0.22 0.18 1.77%
  YoY % -31.03% -21.62% 94.74% -32.14% 27.27% 22.22% -
  Horiz. % 111.11% 161.11% 205.56% 105.56% 155.56% 122.22% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers