[FAST] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -8.18%
YoY- 1461.59%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 22,090 21,864 21,780 19,681 19,633 18,176 17,624 16.20%
PBT 4,033 3,450 3,304 3,827 4,349 3,124 3,908 2.11%
Tax -1,078 -1,252 -1,732 -1,148 -1,432 -1,270 -1,352 -13.97%
NP 2,954 2,198 1,572 2,679 2,917 1,854 2,556 10.09%
-
NP to SH 2,636 1,934 1,376 2,358 2,568 1,582 2,272 10.38%
-
Tax Rate 26.73% 36.29% 52.42% 30.00% 32.93% 40.65% 34.60% -
Total Cost 19,136 19,666 20,208 17,002 16,716 16,322 15,068 17.22%
-
Net Worth 22,984 21,977 22,157 20,731 20,353 16,440 15,965 27.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,677 - - - - - -
Div Payout % - 86.75% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 22,984 21,977 22,157 20,731 20,353 16,440 15,965 27.41%
NOSH 171,111 171,111 171,111 158,255 171,111 155,098 153,513 7.48%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.38% 10.05% 7.22% 13.61% 14.86% 10.20% 14.50% -
ROE 11.47% 8.80% 6.21% 11.37% 12.62% 9.62% 14.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.17 13.03 12.98 12.44 12.64 11.72 11.48 9.56%
EPS 1.57 1.16 0.80 1.49 1.65 1.02 1.48 4.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.131 0.132 0.131 0.131 0.106 0.104 20.10%
Adjusted Per Share Value based on latest NOSH - 171,111
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.14 5.09 5.07 4.58 4.57 4.23 4.10 16.21%
EPS 0.61 0.45 0.32 0.55 0.60 0.37 0.53 9.79%
DPS 0.00 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0512 0.0516 0.0483 0.0474 0.0383 0.0372 27.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.185 0.185 0.18 0.23 0.17 0.18 0.205 -
P/RPS 1.40 1.42 1.39 1.85 1.35 1.54 1.79 -15.07%
P/EPS 11.77 16.05 21.96 15.44 10.29 17.65 13.85 -10.25%
EY 8.49 6.23 4.55 6.48 9.72 5.67 7.22 11.37%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.41 1.36 1.76 1.30 1.70 1.97 -22.21%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 30/05/16 24/02/16 24/11/15 26/08/15 22/05/15 -
Price 0.195 0.195 0.20 0.195 0.185 0.19 0.185 -
P/RPS 1.48 1.50 1.54 1.57 1.46 1.62 1.61 -5.44%
P/EPS 12.41 16.92 24.40 13.09 11.19 18.63 12.50 -0.47%
EY 8.06 5.91 4.10 7.64 8.93 5.37 8.00 0.49%
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.49 1.52 1.49 1.41 1.79 1.78 -13.94%

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