[PASDEC] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -199.04%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 161,974 97,264 85,143 103,181 97,175 107,229 104,315 7.60%
PBT 19,153 804 6,827 -8,364 6,695 31,377 4,674 26.47%
Tax -9,095 -338 -2,351 -343 -3,117 -4,973 -3,423 17.67%
NP 10,058 466 4,476 -8,707 3,578 26,404 1,251 41.49%
-
NP to SH 8,757 -519 1,044 -4,420 4,463 31,604 1,139 40.44%
-
Tax Rate 47.49% 42.04% 34.44% - 46.56% 15.85% 73.23% -
Total Cost 151,916 96,798 80,667 111,888 93,597 80,825 103,064 6.67%
-
Net Worth 514,760 367,391 383,724 346,632 548,760 354,295 330,300 7.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 4,119 - -
Div Payout % - - - - - 13.04% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 514,760 367,391 383,724 346,632 548,760 354,295 330,300 7.66%
NOSH 285,978 206,400 205,200 206,329 322,800 205,985 207,735 5.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.21% 0.48% 5.26% -8.44% 3.68% 24.62% 1.20% -
ROE 1.70% -0.14% 0.27% -1.28% 0.81% 8.92% 0.34% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.64 47.12 41.49 50.01 30.10 52.06 50.22 2.02%
EPS 4.25 -0.25 0.51 -2.15 2.17 15.34 0.55 40.56%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.80 1.78 1.87 1.68 1.70 1.72 1.59 2.08%
Adjusted Per Share Value based on latest NOSH - 205,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.46 24.29 21.27 25.77 24.27 26.78 26.05 7.60%
EPS 2.19 -0.13 0.26 -1.10 1.11 7.89 0.28 40.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 1.2857 0.9176 0.9584 0.8658 1.3706 0.8849 0.825 7.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.40 0.41 0.40 0.26 0.56 0.40 -
P/RPS 0.55 0.85 0.99 0.80 0.86 1.08 0.80 -6.04%
P/EPS 10.12 -159.08 80.59 -18.67 18.81 3.65 72.95 -28.02%
EY 9.88 -0.63 1.24 -5.36 5.32 27.40 1.37 38.95%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.17 0.22 0.22 0.24 0.15 0.33 0.25 -6.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 04/03/09 29/02/08 28/02/07 -
Price 0.345 0.44 0.41 0.31 0.31 0.46 0.50 -
P/RPS 0.61 0.93 0.99 0.62 1.03 0.88 1.00 -7.90%
P/EPS 11.27 -174.98 80.59 -14.47 22.42 3.00 91.19 -29.40%
EY 8.88 -0.57 1.24 -6.91 4.46 33.35 1.10 41.58%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.19 0.25 0.22 0.18 0.18 0.27 0.31 -7.82%

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