[FAST] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.97%
YoY- 3.63%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 33,612 32,196 28,704 26,115 22,935 20,397 14,287 76.98%
PBT 7,776 7,059 6,478 6,117 5,682 7,944 6,685 10.61%
Tax -1,000 -1,085 -1,357 -1,316 -1,194 -2,241 -1,970 -36.39%
NP 6,776 5,974 5,121 4,801 4,488 5,703 4,715 27.37%
-
NP to SH 6,837 6,007 5,123 4,801 4,488 6,923 5,935 9.90%
-
Tax Rate 12.86% 15.37% 20.95% 21.51% 21.01% 28.21% 29.47% -
Total Cost 26,836 26,222 23,583 21,314 18,447 14,694 9,572 98.95%
-
Net Worth 35,613 33,680 31,797 30,209 30,599 30,400 28,765 15.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,286 2,286 - - - - - -
Div Payout % 33.44% 38.06% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 35,613 33,680 31,797 30,209 30,599 30,400 28,765 15.31%
NOSH 152,845 152,400 151,775 152,187 150,000 152,000 151,395 0.63%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.16% 18.56% 17.84% 18.38% 19.57% 27.96% 33.00% -
ROE 19.20% 17.84% 16.11% 15.89% 14.67% 22.77% 20.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.99 21.13 18.91 17.16 15.29 13.42 9.44 75.81%
EPS 4.47 3.94 3.38 3.15 2.99 4.55 3.92 9.15%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.221 0.2095 0.1985 0.204 0.20 0.19 14.58%
Adjusted Per Share Value based on latest NOSH - 152,187
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.81 7.48 6.67 6.07 5.33 4.74 3.32 76.97%
EPS 1.59 1.40 1.19 1.12 1.04 1.61 1.38 9.91%
DPS 0.53 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0782 0.0738 0.0702 0.0711 0.0706 0.0668 15.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.48 0.47 0.52 0.49 0.38 0.36 0.37 -
P/RPS 2.18 2.22 2.75 2.86 2.49 2.68 3.92 -32.39%
P/EPS 10.73 11.92 15.41 15.53 12.70 7.90 9.44 8.92%
EY 9.32 8.39 6.49 6.44 7.87 12.65 10.60 -8.22%
DY 3.13 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.13 2.48 2.47 1.86 1.80 1.95 3.72%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 14/02/07 15/11/06 18/08/06 29/05/06 24/02/06 - -
Price 0.45 0.52 0.50 0.51 0.46 0.38 0.00 -
P/RPS 2.05 2.46 2.64 2.97 3.01 2.83 0.00 -
P/EPS 10.06 13.19 14.81 16.17 15.37 8.34 0.00 -
EY 9.94 7.58 6.75 6.19 6.50 11.99 0.00 -
DY 3.33 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.35 2.39 2.57 2.25 1.90 0.00 -

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