Highlights

[PASDEC] YoY Quarter Result on 2016-03-31 [#1]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     84.59%    YoY -     -154.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 47,511 26,087 32,634 21,744 47,076 62,445 29,710 8.14%
  YoY % 82.13% -20.06% 50.08% -53.81% -24.61% 110.18% -
  Horiz. % 159.92% 87.81% 109.84% 73.19% 158.45% 210.18% 100.00%
PBT -3,363 -4,035 2,265 -1,317 418 4,269 3,379 -
  YoY % 16.65% -278.15% 271.98% -415.07% -90.21% 26.34% -
  Horiz. % -99.53% -119.41% 67.03% -38.98% 12.37% 126.34% 100.00%
Tax -277 0 -814 389 -533 -1,307 -1,221 -21.90%
  YoY % 0.00% 0.00% -309.25% 172.98% 59.22% -7.04% -
  Horiz. % 22.69% -0.00% 66.67% -31.86% 43.65% 107.04% 100.00%
NP -3,640 -4,035 1,451 -928 -115 2,962 2,158 -
  YoY % 9.79% -378.08% 256.36% -706.96% -103.88% 37.26% -
  Horiz. % -168.67% -186.98% 67.24% -43.00% -5.33% 137.26% 100.00%
NP to SH -3,178 -3,634 1,391 -873 -343 2,762 239 -
  YoY % 12.55% -361.25% 259.34% -154.52% -112.42% 1,055.65% -
  Horiz. % -1,329.71% -1,520.50% 582.01% -365.27% -143.51% 1,155.65% 100.00%
Tax Rate - % - % 35.94 % - % 127.51 % 30.62 % 36.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 316.43% -15.25% -
  Horiz. % 0.00% 0.00% 99.47% 0.00% 352.92% 84.75% 100.00%
Total Cost 51,151 30,122 31,183 22,672 47,191 59,483 27,552 10.86%
  YoY % 69.81% -3.40% 37.54% -51.96% -20.66% 115.89% -
  Horiz. % 185.65% 109.33% 113.18% 82.29% 171.28% 215.89% 100.00%
Net Worth 340,313 320,295 280,130 311,026 335,744 346,043 368,700 -1.33%
  YoY % 6.25% 14.34% -9.93% -7.36% -2.98% -6.15% -
  Horiz. % 92.30% 86.87% 75.98% 84.36% 91.06% 93.85% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 340,313 320,295 280,130 311,026 335,744 346,043 368,700 -1.33%
  YoY % 6.25% 14.34% -9.93% -7.36% -2.98% -6.15% -
  Horiz. % 92.30% 86.87% 75.98% 84.36% 91.06% 93.85% 100.00%
NOSH 400,369 285,978 205,978 205,978 205,978 205,978 205,978 11.71%
  YoY % 40.00% 38.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 194.37% 138.84% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -7.66 % -15.47 % 4.45 % -4.27 % -0.24 % 4.74 % 7.26 % -
  YoY % 50.48% -447.64% 204.22% -1,679.17% -105.06% -34.71% -
  Horiz. % -105.51% -213.09% 61.29% -58.82% -3.31% 65.29% 100.00%
ROE -0.93 % -1.13 % 0.50 % -0.28 % -0.10 % 0.80 % 0.06 % -
  YoY % 17.70% -326.00% 278.57% -180.00% -112.50% 1,233.33% -
  Horiz. % -1,550.00% -1,883.33% 833.33% -466.67% -166.67% 1,333.33% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.87 9.12 15.84 10.56 22.85 30.32 14.42 -3.19%
  YoY % 30.15% -42.42% 50.00% -53.79% -24.64% 110.26% -
  Horiz. % 82.32% 63.25% 109.85% 73.23% 158.46% 210.26% 100.00%
EPS -0.79 -1.27 0.68 -0.42 -0.17 1.34 0.12 -
  YoY % 37.80% -286.76% 261.90% -147.06% -112.69% 1,016.67% -
  Horiz. % -658.33% -1,058.33% 566.67% -350.00% -141.67% 1,116.67% 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 0.8500 1.1200 1.3600 1.5100 1.6300 1.6800 1.7900 -11.67%
  YoY % -24.11% -17.65% -9.93% -7.36% -2.98% -6.15% -
  Horiz. % 47.49% 62.57% 75.98% 84.36% 91.06% 93.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.87 6.52 8.15 5.43 11.76 15.60 7.42 8.14%
  YoY % 82.06% -20.00% 50.09% -53.83% -24.62% 110.24% -
  Horiz. % 159.97% 87.87% 109.84% 73.18% 158.49% 210.24% 100.00%
EPS -0.79 -0.91 0.35 -0.22 -0.09 0.69 0.06 -
  YoY % 13.19% -360.00% 259.09% -144.44% -113.04% 1,050.00% -
  Horiz. % -1,316.67% -1,516.67% 583.33% -366.67% -150.00% 1,150.00% 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 0.8500 0.8000 0.6997 0.7768 0.8386 0.8643 0.9209 -1.33%
  YoY % 6.25% 14.33% -9.93% -7.37% -2.97% -6.15% -
  Horiz. % 92.30% 86.87% 75.98% 84.35% 91.06% 93.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3900 0.4450 0.5950 0.3200 0.4900 0.5450 0.3300 -
P/RPS 3.29 4.88 3.76 3.03 2.14 1.80 2.29 6.22%
  YoY % -32.58% 29.79% 24.09% 41.59% 18.89% -21.40% -
  Horiz. % 143.67% 213.10% 164.19% 132.31% 93.45% 78.60% 100.00%
P/EPS -49.13 -35.02 88.11 -75.50 -294.25 40.64 284.40 -
  YoY % -40.29% -139.75% 216.70% 74.34% -824.04% -85.71% -
  Horiz. % -17.27% -12.31% 30.98% -26.55% -103.46% 14.29% 100.00%
EY -2.04 -2.86 1.13 -1.32 -0.34 2.46 0.35 -
  YoY % 28.67% -353.10% 185.61% -288.24% -113.82% 602.86% -
  Horiz. % -582.86% -817.14% 322.86% -377.14% -97.14% 702.86% 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 0.40 0.44 0.21 0.30 0.32 0.18 16.92%
  YoY % 15.00% -9.09% 109.52% -30.00% -6.25% 77.78% -
  Horiz. % 255.56% 222.22% 244.44% 116.67% 166.67% 177.78% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 25/05/17 30/05/16 28/05/15 28/05/14 27/05/13 -
Price 0.3450 0.3500 0.6100 0.4250 0.4600 0.5750 0.3700 -
P/RPS 2.91 3.84 3.85 4.03 2.01 1.90 2.57 2.09%
  YoY % -24.22% -0.26% -4.47% 100.50% 5.79% -26.07% -
  Horiz. % 113.23% 149.42% 149.81% 156.81% 78.21% 73.93% 100.00%
P/EPS -43.46 -27.54 90.33 -100.28 -276.24 42.88 318.88 -
  YoY % -57.81% -130.49% 190.08% 63.70% -744.22% -86.55% -
  Horiz. % -13.63% -8.64% 28.33% -31.45% -86.63% 13.45% 100.00%
EY -2.30 -3.63 1.11 -1.00 -0.36 2.33 0.31 -
  YoY % 36.64% -427.03% 211.00% -177.78% -115.45% 651.61% -
  Horiz. % -741.94% -1,170.97% 358.06% -322.58% -116.13% 751.61% 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 0.41 0.31 0.45 0.28 0.28 0.34 0.21 11.79%
  YoY % 32.26% -31.11% 60.71% 0.00% -17.65% 61.90% -
  Horiz. % 195.24% 147.62% 214.29% 133.33% 133.33% 161.90% 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
 
 

459  405  645  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295-0.005 
 FINTEC 0.08+0.005 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.47+0.21 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. 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
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS