[FAST] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -41.65%
YoY- -39.44%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 22,466 22,090 21,864 21,780 19,681 19,633 18,176 15.09%
PBT 4,744 4,033 3,450 3,304 3,827 4,349 3,124 31.94%
Tax -1,214 -1,078 -1,252 -1,732 -1,148 -1,432 -1,270 -2.94%
NP 3,530 2,954 2,198 1,572 2,679 2,917 1,854 53.31%
-
NP to SH 3,193 2,636 1,934 1,376 2,358 2,568 1,582 59.36%
-
Tax Rate 25.59% 26.73% 36.29% 52.42% 30.00% 32.93% 40.65% -
Total Cost 18,936 19,136 19,666 20,208 17,002 16,716 16,322 10.36%
-
Net Worth 24,319 22,984 21,977 22,157 20,731 20,353 16,440 29.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 1,677 - - - - -
Div Payout % - - 86.75% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 24,319 22,984 21,977 22,157 20,731 20,353 16,440 29.67%
NOSH 171,111 171,111 171,111 171,111 158,255 171,111 155,098 6.73%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.71% 13.38% 10.05% 7.22% 13.61% 14.86% 10.20% -
ROE 13.13% 11.47% 8.80% 6.21% 11.37% 12.62% 9.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.39 13.17 13.03 12.98 12.44 12.64 11.72 9.24%
EPS 1.90 1.57 1.16 0.80 1.49 1.65 1.02 51.10%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.137 0.131 0.132 0.131 0.131 0.106 23.11%
Adjusted Per Share Value based on latest NOSH - 171,111
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.23 5.14 5.09 5.07 4.58 4.57 4.23 15.12%
EPS 0.74 0.61 0.45 0.32 0.55 0.60 0.37 58.40%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.0566 0.0535 0.0512 0.0516 0.0483 0.0474 0.0383 29.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.19 0.185 0.185 0.18 0.23 0.17 0.18 -
P/RPS 1.42 1.40 1.42 1.39 1.85 1.35 1.54 -5.24%
P/EPS 9.98 11.77 16.05 21.96 15.44 10.29 17.65 -31.50%
EY 10.02 8.49 6.23 4.55 6.48 9.72 5.67 45.91%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.35 1.41 1.36 1.76 1.30 1.70 -15.88%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 25/08/16 30/05/16 24/02/16 24/11/15 26/08/15 -
Price 0.22 0.195 0.195 0.20 0.195 0.185 0.19 -
P/RPS 1.64 1.48 1.50 1.54 1.57 1.46 1.62 0.81%
P/EPS 11.56 12.41 16.92 24.40 13.09 11.19 18.63 -27.14%
EY 8.65 8.06 5.91 4.10 7.64 8.93 5.37 37.21%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.42 1.49 1.52 1.49 1.41 1.79 -10.28%

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