Highlights

[PASDEC] YoY Quarter Result on 2016-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -478.82%    YoY -     -320.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 39,096 33,983 35,154 34,503 58,603 31,573 55,048 -5.54%
  YoY % 15.05% -3.33% 1.89% -41.12% 85.61% -42.64% -
  Horiz. % 71.02% 61.73% 63.86% 62.68% 106.46% 57.36% 100.00%
PBT -3,097 3,747 -19,582 -3,396 4,883 18,597 7,517 -
  YoY % -182.65% 119.13% -476.62% -169.55% -73.74% 147.40% -
  Horiz. % -41.20% 49.85% -260.50% -45.18% 64.96% 247.40% 100.00%
Tax -6,613 1,622 -5,507 -2,671 -790 550 -3,865 9.36%
  YoY % -507.71% 129.45% -106.18% -238.10% -243.64% 114.23% -
  Horiz. % 171.10% -41.97% 142.48% 69.11% 20.44% -14.23% 100.00%
NP -9,710 5,369 -25,089 -6,067 4,093 19,147 3,652 -
  YoY % -280.85% 121.40% -313.53% -248.23% -78.62% 424.29% -
  Horiz. % -265.88% 147.02% -686.99% -166.13% 112.08% 524.29% 100.00%
NP to SH -8,162 5,533 -23,801 -5,665 3,986 -19,544 2,925 -
  YoY % -247.51% 123.25% -320.14% -242.12% 120.40% -768.17% -
  Horiz. % -279.04% 189.16% -813.71% -193.68% 136.27% -668.17% 100.00%
Tax Rate - % -43.29 % - % - % 16.18 % -2.96 % 51.42 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 646.62% -105.76% -
  Horiz. % 0.00% -84.19% 0.00% 0.00% 31.47% -5.76% 100.00%
Total Cost 48,806 28,614 60,243 40,570 54,510 12,426 51,396 -0.86%
  YoY % 70.57% -52.50% 48.49% -25.57% 338.68% -75.82% -
  Horiz. % 94.96% 55.67% 117.21% 78.94% 106.06% 24.18% 100.00%
Net Worth 347,490 326,098 276,010 302,787 466,144 477,583 514,760 -6.34%
  YoY % 6.56% 18.15% -8.84% -35.04% -2.40% -7.22% -
  Horiz. % 67.51% 63.35% 53.62% 58.82% 90.56% 92.78% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 347,490 326,098 276,010 302,787 466,144 477,583 514,760 -6.34%
  YoY % 6.56% 18.15% -8.84% -35.04% -2.40% -7.22% -
  Horiz. % 67.51% 63.35% 53.62% 58.82% 90.56% 92.78% 100.00%
NOSH 404,059 250,845 205,978 205,978 285,978 285,978 285,978 5.93%
  YoY % 61.08% 21.78% 0.00% -27.97% 0.00% 0.00% -
  Horiz. % 141.29% 87.71% 72.03% 72.03% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -24.84 % 15.80 % -71.37 % -17.58 % 6.98 % 60.64 % 6.63 % -
  YoY % -257.22% 122.14% -305.97% -351.86% -88.49% 814.63% -
  Horiz. % -374.66% 238.31% -1,076.47% -265.16% 105.28% 914.63% 100.00%
ROE -2.35 % 1.70 % -8.62 % -1.87 % 0.86 % -4.09 % 0.57 % -
  YoY % -238.24% 119.72% -360.96% -317.44% 121.03% -817.54% -
  Horiz. % -412.28% 298.25% -1,512.28% -328.07% 150.88% -717.54% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.68 13.55 17.07 16.75 20.49 11.04 19.25 -10.82%
  YoY % -28.56% -20.62% 1.91% -18.25% 85.60% -42.65% -
  Horiz. % 50.29% 70.39% 88.68% 87.01% 106.44% 57.35% 100.00%
EPS -2.02 2.19 -11.56 -2.75 1.93 -9.49 1.42 -
  YoY % -192.24% 118.94% -320.36% -242.49% 120.34% -768.31% -
  Horiz. % -142.25% 154.23% -814.08% -193.66% 135.92% -668.31% 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 0.8600 1.3000 1.3400 1.4700 1.6300 1.6700 1.8000 -11.58%
  YoY % -33.85% -2.99% -8.84% -9.82% -2.40% -7.22% -
  Horiz. % 47.78% 72.22% 74.44% 81.67% 90.56% 92.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.76 8.49 8.78 8.62 14.64 7.89 13.75 -5.55%
  YoY % 14.96% -3.30% 1.86% -41.12% 85.55% -42.62% -
  Horiz. % 70.98% 61.75% 63.85% 62.69% 106.47% 57.38% 100.00%
EPS -2.04 1.38 -5.94 -1.41 1.00 -4.88 0.73 -
  YoY % -247.83% 123.23% -321.28% -241.00% 120.49% -768.49% -
  Horiz. % -279.45% 189.04% -813.70% -193.15% 136.99% -668.49% 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 0.8679 0.8145 0.6894 0.7563 1.1643 1.1929 1.2857 -6.34%
  YoY % 6.56% 18.15% -8.85% -35.04% -2.40% -7.22% -
  Horiz. % 67.50% 63.35% 53.62% 58.82% 90.56% 92.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3600 0.5800 0.5350 0.3100 0.3850 0.4100 0.3100 -
P/RPS 3.72 4.28 3.13 1.85 1.88 3.71 1.61 14.97%
  YoY % -13.08% 36.74% 69.19% -1.60% -49.33% 130.43% -
  Horiz. % 231.06% 265.84% 194.41% 114.91% 116.77% 230.43% 100.00%
P/EPS -17.82 26.29 -4.63 -11.27 27.62 -6.00 30.31 -
  YoY % -167.78% 667.82% 58.92% -140.80% 560.33% -119.80% -
  Horiz. % -58.79% 86.74% -15.28% -37.18% 91.13% -19.80% 100.00%
EY -5.61 3.80 -21.60 -8.87 3.62 -16.67 3.30 -
  YoY % -247.63% 117.59% -143.52% -345.03% 121.72% -605.15% -
  Horiz. % -170.00% 115.15% -654.55% -268.79% 109.70% -505.15% 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 0.42 0.45 0.40 0.21 0.24 0.25 0.17 16.26%
  YoY % -6.67% 12.50% 90.48% -12.50% -4.00% 47.06% -
  Horiz. % 247.06% 264.71% 235.29% 123.53% 141.18% 147.06% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.3950 0.5750 0.5050 0.3000 0.4650 0.6100 0.3450 -
P/RPS 4.08 4.24 2.96 1.79 2.27 5.53 1.79 14.71%
  YoY % -3.77% 43.24% 65.36% -21.15% -58.95% 208.94% -
  Horiz. % 227.93% 236.87% 165.36% 100.00% 126.82% 308.94% 100.00%
P/EPS -19.55 26.07 -4.37 -10.91 33.36 -8.93 33.73 -
  YoY % -174.99% 696.57% 59.95% -132.70% 473.57% -126.47% -
  Horiz. % -57.96% 77.29% -12.96% -32.35% 98.90% -26.47% 100.00%
EY -5.11 3.84 -22.88 -9.17 3.00 -11.20 2.96 -
  YoY % -233.07% 116.78% -149.51% -405.67% 126.79% -478.38% -
  Horiz. % -172.64% 129.73% -772.97% -309.80% 101.35% -378.38% 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 0.46 0.44 0.38 0.20 0.29 0.37 0.19 15.87%
  YoY % 4.55% 15.79% 90.00% -31.03% -21.62% 94.74% -
  Horiz. % 242.11% 231.58% 200.00% 105.26% 152.63% 194.74% 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