Highlights

[PASDEC] YoY TTM Result on 2012-09-30 [#3]

Stock [PASDEC]: PASDEC HOLDINGS BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     29.33%    YoY -     241.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 184,465 183,530 156,423 134,960 96,516 108,842 69,107 17.77%
  YoY % 0.51% 17.33% 15.90% 39.83% -11.32% 57.50% -
  Horiz. % 266.93% 265.57% 226.35% 195.29% 139.66% 157.50% 100.00%
PBT -14,574 23,491 40,184 12,169 2,650 -1,906 -1,845 41.10%
  YoY % -162.04% -41.54% 230.22% 359.21% 239.03% -3.31% -
  Horiz. % 789.92% -1,273.22% -2,177.99% -659.57% -143.63% 103.31% 100.00%
Tax -1,585 -2,266 -3,968 -5,139 -2,642 1,505 -4,824 -16.92%
  YoY % 30.05% 42.89% 22.79% -94.51% -275.55% 131.20% -
  Horiz. % 32.86% 46.97% 82.26% 106.53% 54.77% -31.20% 100.00%
NP -16,159 21,225 36,216 7,030 8 -401 -6,669 15.89%
  YoY % -176.13% -41.39% 415.16% 87,775.00% 102.00% 93.99% -
  Horiz. % 242.30% -318.26% -543.05% -105.41% -0.12% 6.01% 100.00%
NP to SH -14,141 -18,563 35,528 5,445 -3,838 2,753 -4,958 19.08%
  YoY % 23.82% -152.25% 552.49% 241.87% -239.41% 155.53% -
  Horiz. % 285.22% 374.40% -716.58% -109.82% 77.41% -55.53% 100.00%
Tax Rate - % 9.65 % 9.87 % 42.23 % 99.70 % - % - % -
  YoY % 0.00% -2.23% -76.63% -57.64% 0.00% 0.00% -
  Horiz. % 0.00% 9.68% 9.90% 42.36% 100.00% - -
Total Cost 200,624 162,305 120,207 127,930 96,508 109,243 75,776 17.61%
  YoY % 23.61% 35.02% -6.04% 32.56% -11.66% 44.17% -
  Horiz. % 264.76% 214.19% 158.63% 168.83% 127.36% 144.17% 100.00%
Net Worth 317,377 335,108 360,461 372,820 371,925 398,281 405,600 -4.00%
  YoY % -5.29% -7.03% -3.31% 0.24% -6.62% -1.80% -
  Horiz. % 78.25% 82.62% 88.87% 91.92% 91.70% 98.20% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 317,377 335,108 360,461 372,820 371,925 398,281 405,600 -4.00%
  YoY % -5.29% -7.03% -3.31% 0.24% -6.62% -1.80% -
  Horiz. % 78.25% 82.62% 88.87% 91.92% 91.70% 98.20% 100.00%
NOSH 206,089 205,588 205,978 205,978 217,500 206,363 240,000 -2.51%
  YoY % 0.24% -0.19% 0.00% -5.30% 5.40% -14.02% -
  Horiz. % 85.87% 85.66% 85.82% 85.82% 90.62% 85.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -8.76 % 11.56 % 23.15 % 5.21 % 0.01 % -0.37 % -9.65 % -1.60%
  YoY % -175.78% -50.06% 344.34% 52,000.00% 102.70% 96.17% -
  Horiz. % 90.78% -119.79% -239.90% -53.99% -0.10% 3.83% 100.00%
ROE -4.46 % -5.54 % 9.86 % 1.46 % -1.03 % 0.69 % -1.22 % 24.10%
  YoY % 19.49% -156.19% 575.34% 241.75% -249.28% 156.56% -
  Horiz. % 365.57% 454.10% -808.20% -119.67% 84.43% -56.56% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 89.51 89.27 75.94 65.52 44.38 52.74 28.79 20.80%
  YoY % 0.27% 17.55% 15.90% 47.63% -15.85% 83.19% -
  Horiz. % 310.91% 310.07% 263.77% 227.58% 154.15% 183.19% 100.00%
EPS -6.86 -9.03 17.25 2.64 -1.76 1.33 -2.07 22.09%
  YoY % 24.03% -152.35% 553.41% 250.00% -232.33% 164.25% -
  Horiz. % 331.40% 436.23% -833.33% -127.54% 85.02% -64.25% 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 1.5400 1.6300 1.7500 1.8100 1.7100 1.9300 1.6900 -1.54%
  YoY % -5.52% -6.86% -3.31% 5.85% -11.40% 14.20% -
  Horiz. % 91.12% 96.45% 103.55% 107.10% 101.18% 114.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 400,369
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.07 45.84 39.07 33.71 24.11 27.19 17.26 17.77%
  YoY % 0.50% 17.33% 15.90% 39.82% -11.33% 57.53% -
  Horiz. % 266.92% 265.59% 226.36% 195.31% 139.69% 157.53% 100.00%
EPS -3.53 -4.64 8.87 1.36 -0.96 0.69 -1.24 19.04%
  YoY % 23.92% -152.31% 552.21% 241.67% -239.13% 155.65% -
  Horiz. % 284.68% 374.19% -715.32% -109.68% 77.42% -55.65% 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 0.7927 0.8370 0.9003 0.9312 0.9290 0.9948 1.0131 -4.00%
  YoY % -5.29% -7.03% -3.32% 0.24% -6.61% -1.81% -
  Horiz. % 78.24% 82.62% 88.87% 91.92% 91.70% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3000 0.6450 0.4400 0.3700 0.3600 0.3600 0.3900 -
P/RPS 0.34 0.72 0.58 0.56 0.81 0.68 1.35 -20.52%
  YoY % -52.78% 24.14% 3.57% -30.86% 19.12% -49.63% -
  Horiz. % 25.19% 53.33% 42.96% 41.48% 60.00% 50.37% 100.00%
P/EPS -4.37 -7.14 2.55 14.00 -20.40 26.99 -18.88 -21.63%
  YoY % 38.80% -380.00% -81.79% 168.63% -175.58% 242.96% -
  Horiz. % 23.15% 37.82% -13.51% -74.15% 108.05% -142.96% 100.00%
EY -22.87 -14.00 39.20 7.14 -4.90 3.71 -5.30 27.58%
  YoY % -63.36% -135.71% 449.02% 245.71% -232.08% 170.00% -
  Horiz. % 431.51% 264.15% -739.62% -134.72% 92.45% -70.00% 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 0.19 0.40 0.25 0.20 0.21 0.19 0.23 -3.13%
  YoY % -52.50% 60.00% 25.00% -4.76% 10.53% -17.39% -
  Horiz. % 82.61% 173.91% 108.70% 86.96% 91.30% 82.61% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 28/11/13 30/11/12 30/11/11 02/12/10 25/11/09 -
Price 0.3500 0.5100 0.4400 0.3100 0.4000 0.4100 0.4000 -
P/RPS 0.39 0.57 0.58 0.47 0.90 0.78 1.39 -19.08%
  YoY % -31.58% -1.72% 23.40% -47.78% 15.38% -43.88% -
  Horiz. % 28.06% 41.01% 41.73% 33.81% 64.75% 56.12% 100.00%
P/EPS -5.10 -5.65 2.55 11.73 -22.67 30.73 -19.36 -19.93%
  YoY % 9.73% -321.57% -78.26% 151.74% -173.77% 258.73% -
  Horiz. % 26.34% 29.18% -13.17% -60.59% 117.10% -158.73% 100.00%
EY -19.60 -17.70 39.20 8.53 -4.41 3.25 -5.16 24.90%
  YoY % -10.73% -145.15% 359.55% 293.42% -235.69% 162.98% -
  Horiz. % 379.84% 343.02% -759.69% -165.31% 85.47% -62.98% 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 0.23 0.31 0.25 0.17 0.23 0.21 0.24 -0.71%
  YoY % -25.81% 24.00% 47.06% -26.09% 9.52% -12.50% -
  Horiz. % 95.83% 129.17% 104.17% 70.83% 95.83% 87.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers