[PASDEC] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[PASDEC] PASDEC HOLDINGS BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 299.78%
YoY- 409.7%
Quarter Report
Latest QR
Upcoming QR
PASDEC's Result
PASDEC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,416 21,728 39,595 44,975 116,546 150,190 143,734 -20.44%
PBT 10,141 1,928 -1,584 52,174 -16,963 -14,958 6,496 7.70%
Tax -2,813 -17,696 -1,190 -12,532 -918 -6,756 -731 25.16%
NP 7,328 -15,768 -2,774 39,642 -17,881 -21,714 5,765 4.07%
-
NP to SH 7,341 -15,761 -2,768 50,673 -16,362 -18,785 6,498 2.05%
-
Tax Rate 27.74% 917.84% - 24.02% - - 11.25% -
Total Cost 29,088 37,496 42,369 5,333 134,427 171,904 137,969 -22.84%
-
Net Worth 360,332 352,324 372,343 376,347 328,302 347,490 326,098 1.67%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 360,332 352,324 372,343 376,347 328,302 347,490 326,098 1.67%
NOSH 400,369 400,369 400,369 400,369 400,369 400,369 285,978 5.76%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.12% -72.57% -7.01% 88.14% -15.34% -14.46% 4.01% -
ROE 2.04% -4.47% -0.74% 13.46% -4.98% -5.41% 1.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.10 5.43 9.89 11.23 29.11 37.17 57.30 -26.40%
EPS 1.83 -3.94 -0.69 12.66 -4.09 -4.65 2.59 -5.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.93 0.94 0.82 0.86 1.30 -5.94%
Adjusted Per Share Value based on latest NOSH - 400,369
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.10 5.43 9.89 11.23 29.11 37.51 35.90 -20.43%
EPS 1.83 -3.94 -0.69 12.66 -4.09 -4.69 1.62 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.93 0.94 0.82 0.8679 0.8145 1.67%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.315 0.36 0.35 0.25 0.345 0.36 0.58 -
P/RPS 3.46 6.63 3.54 2.23 1.19 0.97 1.01 22.76%
P/EPS 17.18 -9.14 -50.62 1.98 -8.44 -7.74 22.39 -4.31%
EY 5.82 -10.94 -1.98 50.63 -11.85 -12.91 4.47 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.38 0.27 0.42 0.42 0.45 -4.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 30/03/21 02/03/20 28/02/19 28/02/18 -
Price 0.295 0.305 0.335 0.285 0.305 0.395 0.575 -
P/RPS 3.24 5.62 3.39 2.54 1.05 1.06 1.00 21.63%
P/EPS 16.09 -7.75 -48.46 2.25 -7.46 -8.50 22.20 -5.22%
EY 6.22 -12.91 -2.06 44.41 -13.40 -11.77 4.51 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.30 0.37 0.46 0.44 -4.67%

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