[FAST] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.71%
YoY- -13.68%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 34,155 33,612 32,196 28,704 26,115 22,935 20,397 41.14%
PBT 7,145 7,776 7,059 6,478 6,117 5,682 7,944 -6.84%
Tax -458 -1,000 -1,085 -1,357 -1,316 -1,194 -2,241 -65.40%
NP 6,687 6,776 5,974 5,121 4,801 4,488 5,703 11.22%
-
NP to SH 6,843 6,837 6,007 5,123 4,801 4,488 6,923 -0.77%
-
Tax Rate 6.41% 12.86% 15.37% 20.95% 21.51% 21.01% 28.21% -
Total Cost 27,468 26,836 26,222 23,583 21,314 18,447 14,694 51.92%
-
Net Worth 35,671 35,613 33,680 31,797 30,209 30,599 30,400 11.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,286 2,286 2,286 - - - - -
Div Payout % 33.41% 33.44% 38.06% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,671 35,613 33,680 31,797 30,209 30,599 30,400 11.28%
NOSH 154,421 152,845 152,400 151,775 152,187 150,000 152,000 1.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.58% 20.16% 18.56% 17.84% 18.38% 19.57% 27.96% -
ROE 19.18% 19.20% 17.84% 16.11% 15.89% 14.67% 22.77% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.12 21.99 21.13 18.91 17.16 15.29 13.42 39.66%
EPS 4.43 4.47 3.94 3.38 3.15 2.99 4.55 -1.77%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.231 0.233 0.221 0.2095 0.1985 0.204 0.20 10.11%
Adjusted Per Share Value based on latest NOSH - 151,775
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.93 7.81 7.48 6.67 6.07 5.33 4.74 41.06%
EPS 1.59 1.59 1.40 1.19 1.12 1.04 1.61 -0.83%
DPS 0.53 0.53 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0827 0.0782 0.0738 0.0702 0.0711 0.0706 11.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.44 0.48 0.47 0.52 0.49 0.38 0.36 -
P/RPS 1.99 2.18 2.22 2.75 2.86 2.49 2.68 -18.04%
P/EPS 9.93 10.73 11.92 15.41 15.53 12.70 7.90 16.51%
EY 10.07 9.32 8.39 6.49 6.44 7.87 12.65 -14.14%
DY 3.41 3.13 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.06 2.13 2.48 2.47 1.86 1.80 3.68%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 18/05/07 14/02/07 15/11/06 18/08/06 29/05/06 24/02/06 -
Price 0.40 0.45 0.52 0.50 0.51 0.46 0.38 -
P/RPS 1.81 2.05 2.46 2.64 2.97 3.01 2.83 -25.82%
P/EPS 9.03 10.06 13.19 14.81 16.17 15.37 8.34 5.45%
EY 11.08 9.94 7.58 6.75 6.19 6.50 11.99 -5.13%
DY 3.75 3.33 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.93 2.35 2.39 2.57 2.25 1.90 -6.07%

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