[PASDEC] YoY Cumulative Quarter Result on 31-Dec-2017 [#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- 573.37%
YoY- 128.55%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 44,975 31,435 150,190 143,734 122,836 160,365 210,560 -22.66%
PBT 52,174 -15,692 -14,976 6,496 -17,248 -22,853 9,777 32.15%
Tax -12,532 -2,189 -6,756 -731 -6,792 -3,466 -3,606 23.05%
NP 39,642 -17,881 -21,732 5,765 -24,040 -26,319 6,171 36.30%
-
NP to SH 50,673 -16,362 -18,785 6,498 -22,757 23,792 4,967 47.21%
-
Tax Rate 24.02% - - 11.25% - - 36.88% -
Total Cost 5,333 49,316 171,922 137,969 146,876 186,684 204,389 -45.50%
-
Net Worth 376,347 328,302 347,490 326,098 276,010 302,787 466,144 -3.50%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 376,347 328,302 347,490 326,098 276,010 302,787 466,144 -3.50%
NOSH 400,369 400,369 400,369 285,978 205,978 205,978 285,978 5.76%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 88.14% -56.88% -14.47% 4.01% -19.57% -16.41% 2.93% -
ROE 13.46% -4.98% -5.41% 1.99% -8.24% 7.86% 1.07% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.23 7.85 37.17 57.30 59.64 77.86 73.63 -26.88%
EPS 12.66 -4.09 -5.31 2.59 -11.05 -11.55 2.41 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.82 0.86 1.30 1.34 1.47 1.63 -8.75%
Adjusted Per Share Value based on latest NOSH - 285,978
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.23 7.85 37.51 35.90 30.68 40.05 52.59 -22.66%
EPS 12.66 -4.09 -4.69 1.62 -5.68 5.94 1.24 47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.82 0.8679 0.8145 0.6894 0.7563 1.1643 -3.50%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.25 0.345 0.36 0.58 0.535 0.31 0.385 -
P/RPS 2.23 4.39 0.97 1.01 0.90 0.40 0.52 27.43%
P/EPS 1.98 -8.44 -7.74 22.39 -4.84 2.68 22.17 -33.11%
EY 50.63 -11.85 -12.91 4.47 -20.65 37.26 4.51 49.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.42 0.42 0.45 0.40 0.21 0.24 1.98%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/03/21 02/03/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.285 0.305 0.395 0.575 0.505 0.30 0.465 -
P/RPS 2.54 3.88 1.06 1.00 0.85 0.39 0.63 26.13%
P/EPS 2.25 -7.46 -8.50 22.20 -4.57 2.60 26.77 -33.79%
EY 44.41 -13.40 -11.77 4.51 -21.88 38.50 3.74 50.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.46 0.44 0.38 0.20 0.29 0.56%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment