Highlights

[PASDEC] YoY Quarter Result on 2017-12-31 [#4]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     1,867.73%    YoY -     123.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,206 39,096 33,983 35,154 34,503 58,603 31,573 -20.11%
  YoY % -79.01% 15.05% -3.33% 1.89% -41.12% 85.61% -
  Horiz. % 25.99% 123.83% 107.63% 111.34% 109.28% 185.61% 100.00%
PBT -13,932 -3,097 3,747 -19,582 -3,396 4,883 18,597 -
  YoY % -349.85% -182.65% 119.13% -476.62% -169.55% -73.74% -
  Horiz. % -74.92% -16.65% 20.15% -105.30% -18.26% 26.26% 100.00%
Tax -2,285 -6,613 1,622 -5,507 -2,671 -790 550 -
  YoY % 65.45% -507.71% 129.45% -106.18% -238.10% -243.64% -
  Horiz. % -415.45% -1,202.36% 294.91% -1,001.27% -485.64% -143.64% 100.00%
NP -16,217 -9,710 5,369 -25,089 -6,067 4,093 19,147 -
  YoY % -67.01% -280.85% 121.40% -313.53% -248.23% -78.62% -
  Horiz. % -84.70% -50.71% 28.04% -131.03% -31.69% 21.38% 100.00%
NP to SH -14,883 -8,162 5,533 -23,801 -5,665 3,986 -19,544 -4.44%
  YoY % -82.35% -247.51% 123.25% -320.14% -242.12% 120.40% -
  Horiz. % 76.15% 41.76% -28.31% 121.78% 28.99% -20.40% 100.00%
Tax Rate - % - % -43.29 % - % - % 16.18 % -2.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 646.62% -
  Horiz. % 0.00% 0.00% 1,462.50% 0.00% 0.00% -546.62% 100.00%
Total Cost 24,423 48,806 28,614 60,243 40,570 54,510 12,426 11.92%
  YoY % -49.96% 70.57% -52.50% 48.49% -25.57% 338.68% -
  Horiz. % 196.55% 392.77% 230.28% 484.81% 326.49% 438.68% 100.00%
Net Worth 328,302 347,490 326,098 276,010 302,787 466,144 477,583 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.84% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,302 347,490 326,098 276,010 302,787 466,144 477,583 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.84% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
NOSH 400,369 404,059 250,845 205,978 205,978 285,978 285,978 5.77%
  YoY % -0.91% 61.08% 21.78% 0.00% -27.97% 0.00% -
  Horiz. % 140.00% 141.29% 87.71% 72.03% 72.03% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -197.62 % -24.84 % 15.80 % -71.37 % -17.58 % 6.98 % 60.64 % -
  YoY % -695.57% -257.22% 122.14% -305.97% -351.86% -88.49% -
  Horiz. % -325.89% -40.96% 26.06% -117.69% -28.99% 11.51% 100.00%
ROE -4.53 % -2.35 % 1.70 % -8.62 % -1.87 % 0.86 % -4.09 % 1.72%
  YoY % -92.77% -238.24% 119.72% -360.96% -317.44% 121.03% -
  Horiz. % 110.76% 57.46% -41.56% 210.76% 45.72% -21.03% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.05 9.68 13.55 17.07 16.75 20.49 11.04 -24.46%
  YoY % -78.82% -28.56% -20.62% 1.91% -18.25% 85.60% -
  Horiz. % 18.57% 87.68% 122.74% 154.62% 151.72% 185.60% 100.00%
EPS -3.72 -2.02 2.19 -11.56 -2.75 1.93 -9.49 -14.45%
  YoY % -84.16% -192.24% 118.94% -320.36% -242.49% 120.34% -
  Horiz. % 39.20% 21.29% -23.08% 121.81% 28.98% -20.34% 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 0.8200 0.8600 1.3000 1.3400 1.4700 1.6300 1.6700 -11.17%
  YoY % -4.65% -33.85% -2.99% -8.84% -9.82% -2.40% -
  Horiz. % 49.10% 51.50% 77.84% 80.24% 88.02% 97.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.05 9.76 8.49 8.78 8.62 14.64 7.89 -20.11%
  YoY % -79.00% 14.96% -3.30% 1.86% -41.12% 85.55% -
  Horiz. % 25.98% 123.70% 107.60% 111.28% 109.25% 185.55% 100.00%
EPS -3.72 -2.04 1.38 -5.94 -1.41 1.00 -4.88 -4.42%
  YoY % -82.35% -247.83% 123.23% -321.28% -241.00% 120.49% -
  Horiz. % 76.23% 41.80% -28.28% 121.72% 28.89% -20.49% 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 0.8200 0.8679 0.8145 0.6894 0.7563 1.1643 1.1929 -6.05%
  YoY % -5.52% 6.56% 18.15% -8.85% -35.04% -2.40% -
  Horiz. % 68.74% 72.76% 68.28% 57.79% 63.40% 97.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3450 0.3600 0.5800 0.5350 0.3100 0.3850 0.4100 -
P/RPS 16.83 3.72 4.28 3.13 1.85 1.88 3.71 28.65%
  YoY % 352.42% -13.08% 36.74% 69.19% -1.60% -49.33% -
  Horiz. % 453.64% 100.27% 115.36% 84.37% 49.87% 50.67% 100.00%
P/EPS -9.28 -17.82 26.29 -4.63 -11.27 27.62 -6.00 7.54%
  YoY % 47.92% -167.78% 667.82% 58.92% -140.80% 560.33% -
  Horiz. % 154.67% 297.00% -438.17% 77.17% 187.83% -460.33% 100.00%
EY -10.77 -5.61 3.80 -21.60 -8.87 3.62 -16.67 -7.02%
  YoY % -91.98% -247.63% 117.59% -143.52% -345.03% 121.72% -
  Horiz. % 64.61% 33.65% -22.80% 129.57% 53.21% -21.72% 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 0.42 0.42 0.45 0.40 0.21 0.24 0.25 9.03%
  YoY % 0.00% -6.67% 12.50% 90.48% -12.50% -4.00% -
  Horiz. % 168.00% 168.00% 180.00% 160.00% 84.00% 96.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.3050 0.3950 0.5750 0.5050 0.3000 0.4650 0.6100 -
P/RPS 14.88 4.08 4.24 2.96 1.79 2.27 5.53 17.93%
  YoY % 264.71% -3.77% 43.24% 65.36% -21.15% -58.95% -
  Horiz. % 269.08% 73.78% 76.67% 53.53% 32.37% 41.05% 100.00%
P/EPS -8.20 -19.55 26.07 -4.37 -10.91 33.36 -8.93 -1.41%
  YoY % 58.06% -174.99% 696.57% 59.95% -132.70% 473.57% -
  Horiz. % 91.83% 218.92% -291.94% 48.94% 122.17% -373.57% 100.00%
EY -12.19 -5.11 3.84 -22.88 -9.17 3.00 -11.20 1.42%
  YoY % -138.55% -233.07% 116.78% -149.51% -405.67% 126.79% -
  Horiz. % 108.84% 45.62% -34.29% 204.29% 81.88% -26.79% 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 0.37 0.46 0.44 0.38 0.20 0.29 0.37 -
  YoY % -19.57% 4.55% 15.79% 90.00% -31.03% -21.62% -
  Horiz. % 100.00% 124.32% 118.92% 102.70% 54.05% 78.38% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS