[FAST] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.3%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 24,650 21,792 22,466 22,090 21,864 21,780 19,681 16.20%
PBT 5,096 5,252 4,744 4,033 3,450 3,304 3,827 21.05%
Tax -1,454 -1,556 -1,214 -1,078 -1,252 -1,732 -1,148 17.07%
NP 3,642 3,696 3,530 2,954 2,198 1,572 2,679 22.74%
-
NP to SH 3,352 3,432 3,193 2,636 1,934 1,376 2,358 26.45%
-
Tax Rate 28.53% 29.63% 25.59% 26.73% 36.29% 52.42% 30.00% -
Total Cost 21,008 18,096 18,936 19,136 19,666 20,208 17,002 15.16%
-
Net Worth 23,527 25,158 24,319 22,984 21,977 22,157 20,731 8.80%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,680 - - - 1,677 - - -
Div Payout % 50.13% - - - 86.75% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 23,527 25,158 24,319 22,984 21,977 22,157 20,731 8.80%
NOSH 171,111 171,111 171,111 171,111 171,111 171,111 158,255 5.34%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.77% 16.96% 15.71% 13.38% 10.05% 7.22% 13.61% -
ROE 14.25% 13.64% 13.13% 11.47% 8.80% 6.21% 11.37% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.67 12.99 13.39 13.17 13.03 12.98 12.44 11.63%
EPS 2.00 2.04 1.90 1.57 1.16 0.80 1.49 21.70%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.14 0.15 0.145 0.137 0.131 0.132 0.131 4.53%
Adjusted Per Share Value based on latest NOSH - 171,111
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.73 5.06 5.22 5.13 5.08 5.06 4.57 16.29%
EPS 0.78 0.80 0.74 0.61 0.45 0.32 0.55 26.25%
DPS 0.39 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.0546 0.0584 0.0565 0.0534 0.051 0.0515 0.0481 8.82%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.70 0.39 0.19 0.185 0.185 0.18 0.23 -
P/RPS 4.77 3.00 1.42 1.40 1.42 1.39 1.85 88.14%
P/EPS 35.09 19.06 9.98 11.77 16.05 21.96 15.44 72.94%
EY 2.85 5.25 10.02 8.49 6.23 4.55 6.48 -42.19%
DY 1.43 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 5.00 2.60 1.31 1.35 1.41 1.36 1.76 100.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 26/05/17 23/02/17 22/11/16 25/08/16 30/05/16 24/02/16 -
Price 0.815 0.58 0.22 0.195 0.195 0.20 0.195 -
P/RPS 5.56 4.46 1.64 1.48 1.50 1.54 1.57 132.51%
P/EPS 40.86 28.34 11.56 12.41 16.92 24.40 13.09 113.73%
EY 2.45 3.53 8.65 8.06 5.91 4.10 7.64 -53.18%
DY 1.23 0.00 0.00 0.00 5.13 0.00 0.00 -
P/NAPS 5.82 3.87 1.52 1.42 1.49 1.52 1.49 148.22%

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