Highlights

[PASDEC] YoY Quarter Result on 2014-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     670.24%    YoY -     120.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 33,983 35,154 34,503 58,603 31,573 55,048 28,034 3.26%
  YoY % -3.33% 1.89% -41.12% 85.61% -42.64% 96.36% -
  Horiz. % 121.22% 125.40% 123.08% 209.04% 112.62% 196.36% 100.00%
PBT 3,747 -19,582 -3,396 4,883 18,597 7,517 533 38.37%
  YoY % 119.13% -476.62% -169.55% -73.74% 147.40% 1,310.32% -
  Horiz. % 703.00% -3,673.92% -637.15% 916.14% 3,489.12% 1,410.32% 100.00%
Tax 1,622 -5,507 -2,671 -790 550 -3,865 91 61.55%
  YoY % 129.45% -106.18% -238.10% -243.64% 114.23% -4,347.25% -
  Horiz. % 1,782.42% -6,051.65% -2,935.16% -868.13% 604.40% -4,247.25% 100.00%
NP 5,369 -25,089 -6,067 4,093 19,147 3,652 624 43.10%
  YoY % 121.40% -313.53% -248.23% -78.62% 424.29% 485.26% -
  Horiz. % 860.42% -4,020.67% -972.28% 655.93% 3,068.43% 585.26% 100.00%
NP to SH 5,533 -23,801 -5,665 3,986 -19,544 2,925 -387 -
  YoY % 123.25% -320.14% -242.12% 120.40% -768.17% 855.81% -
  Horiz. % -1,429.72% 6,150.13% 1,463.82% -1,029.97% 5,050.13% -755.81% 100.00%
Tax Rate -43.29 % - % - % 16.18 % -2.96 % 51.42 % -17.07 % 16.76%
  YoY % 0.00% 0.00% 0.00% 646.62% -105.76% 401.23% -
  Horiz. % 253.60% 0.00% 0.00% -94.79% 17.34% -301.23% 100.00%
Total Cost 28,614 60,243 40,570 54,510 12,426 51,396 27,410 0.72%
  YoY % -52.50% 48.49% -25.57% 338.68% -75.82% 87.51% -
  Horiz. % 104.39% 219.78% 148.01% 198.87% 45.33% 187.51% 100.00%
Net Worth 326,098 276,010 302,787 466,144 477,583 514,760 321,347 0.24%
  YoY % 18.15% -8.84% -35.04% -2.40% -7.22% 60.19% -
  Horiz. % 101.48% 85.89% 94.22% 145.06% 148.62% 160.19% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 326,098 276,010 302,787 466,144 477,583 514,760 321,347 0.24%
  YoY % 18.15% -8.84% -35.04% -2.40% -7.22% 60.19% -
  Horiz. % 101.48% 85.89% 94.22% 145.06% 148.62% 160.19% 100.00%
NOSH 250,845 205,978 205,978 285,978 285,978 285,978 202,105 3.66%
  YoY % 21.78% 0.00% -27.97% 0.00% 0.00% 41.50% -
  Horiz. % 124.12% 101.92% 101.92% 141.50% 141.50% 141.50% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.80 % -71.37 % -17.58 % 6.98 % 60.64 % 6.63 % 2.23 % 38.55%
  YoY % 122.14% -305.97% -351.86% -88.49% 814.63% 197.31% -
  Horiz. % 708.52% -3,200.45% -788.34% 313.00% 2,719.28% 297.31% 100.00%
ROE 1.70 % -8.62 % -1.87 % 0.86 % -4.09 % 0.57 % -0.12 % -
  YoY % 119.72% -360.96% -317.44% 121.03% -817.54% 575.00% -
  Horiz. % -1,416.67% 7,183.33% 1,558.33% -716.67% 3,408.33% -475.00% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.55 17.07 16.75 20.49 11.04 19.25 13.87 -0.39%
  YoY % -20.62% 1.91% -18.25% 85.60% -42.65% 38.79% -
  Horiz. % 97.69% 123.07% 120.76% 147.73% 79.60% 138.79% 100.00%
EPS 2.19 -11.56 -2.75 1.93 -9.49 1.42 -0.19 -
  YoY % 118.94% -320.36% -242.49% 120.34% -768.31% 847.37% -
  Horiz. % -1,152.63% 6,084.21% 1,447.37% -1,015.79% 4,994.74% -747.37% 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 1.3000 1.3400 1.4700 1.6300 1.6700 1.8000 1.5900 -3.30%
  YoY % -2.99% -8.84% -9.82% -2.40% -7.22% 13.21% -
  Horiz. % 81.76% 84.28% 92.45% 102.52% 105.03% 113.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.49 8.78 8.62 14.64 7.89 13.75 7.00 3.27%
  YoY % -3.30% 1.86% -41.12% 85.55% -42.62% 96.43% -
  Horiz. % 121.29% 125.43% 123.14% 209.14% 112.71% 196.43% 100.00%
EPS 1.38 -5.94 -1.41 1.00 -4.88 0.73 -0.10 -
  YoY % 123.23% -321.28% -241.00% 120.49% -768.49% 830.00% -
  Horiz. % -1,380.00% 5,940.00% 1,410.00% -1,000.00% 4,880.00% -730.00% 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 0.8145 0.6894 0.7563 1.1643 1.1929 1.2857 0.8026 0.25%
  YoY % 18.15% -8.85% -35.04% -2.40% -7.22% 60.19% -
  Horiz. % 101.48% 85.90% 94.23% 145.07% 148.63% 160.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.5800 0.5350 0.3100 0.3850 0.4100 0.3100 0.4000 -
P/RPS 4.28 3.13 1.85 1.88 3.71 1.61 2.88 6.82%
  YoY % 36.74% 69.19% -1.60% -49.33% 130.43% -44.10% -
  Horiz. % 148.61% 108.68% 64.24% 65.28% 128.82% 55.90% 100.00%
P/EPS 26.29 -4.63 -11.27 27.62 -6.00 30.31 -208.89 -
  YoY % 667.82% 58.92% -140.80% 560.33% -119.80% 114.51% -
  Horiz. % -12.59% 2.22% 5.40% -13.22% 2.87% -14.51% 100.00%
EY 3.80 -21.60 -8.87 3.62 -16.67 3.30 -0.48 -
  YoY % 117.59% -143.52% -345.03% 121.72% -605.15% 787.50% -
  Horiz. % -791.67% 4,500.00% 1,847.92% -754.17% 3,472.92% -687.50% 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 0.45 0.40 0.21 0.24 0.25 0.17 0.25 10.28%
  YoY % 12.50% 90.48% -12.50% -4.00% 47.06% -32.00% -
  Horiz. % 180.00% 160.00% 84.00% 96.00% 100.00% 68.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.5750 0.5050 0.3000 0.4650 0.6100 0.3450 0.4400 -
P/RPS 4.24 2.96 1.79 2.27 5.53 1.79 3.17 4.96%
  YoY % 43.24% 65.36% -21.15% -58.95% 208.94% -43.53% -
  Horiz. % 133.75% 93.38% 56.47% 71.61% 174.45% 56.47% 100.00%
P/EPS 26.07 -4.37 -10.91 33.36 -8.93 33.73 -229.78 -
  YoY % 696.57% 59.95% -132.70% 473.57% -126.47% 114.68% -
  Horiz. % -11.35% 1.90% 4.75% -14.52% 3.89% -14.68% 100.00%
EY 3.84 -22.88 -9.17 3.00 -11.20 2.96 -0.44 -
  YoY % 116.78% -149.51% -405.67% 126.79% -478.38% 772.73% -
  Horiz. % -872.73% 5,200.00% 2,084.09% -681.82% 2,545.45% -672.73% 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 0.44 0.38 0.20 0.29 0.37 0.19 0.28 7.82%
  YoY % 15.79% 90.00% -31.03% -21.62% 94.74% -32.14% -
  Horiz. % 157.14% 135.71% 71.43% 103.57% 132.14% 67.86% 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.
 


 

232  528  506  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 ASB 0.185-0.035 
 AVI 0.165+0.005 
 DSONIC 1.14+0.10 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.25+0.045 
 XOX 0.0550.00 
 MYEG 1.12-0.06 
 DSONIC-WA 0.48+0.095 
Partners & Brokers