[FAST] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.26%
YoY- -13.23%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,126 34,155 33,612 32,196 28,704 26,115 22,935 35.34%
PBT 7,483 7,145 7,776 7,059 6,478 6,117 5,682 20.12%
Tax -576 -458 -1,000 -1,085 -1,357 -1,316 -1,194 -38.46%
NP 6,907 6,687 6,776 5,974 5,121 4,801 4,488 33.26%
-
NP to SH 6,942 6,843 6,837 6,007 5,123 4,801 4,488 33.71%
-
Tax Rate 7.70% 6.41% 12.86% 15.37% 20.95% 21.51% 21.01% -
Total Cost 29,219 27,468 26,836 26,222 23,583 21,314 18,447 35.84%
-
Net Worth 37,719 35,671 35,613 33,680 31,797 30,209 30,599 14.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,286 2,286 2,286 2,286 - - - -
Div Payout % 32.93% 33.41% 33.44% 38.06% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 37,719 35,671 35,613 33,680 31,797 30,209 30,599 14.95%
NOSH 155,225 154,421 152,845 152,400 151,775 152,187 150,000 2.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 19.12% 19.58% 20.16% 18.56% 17.84% 18.38% 19.57% -
ROE 18.40% 19.18% 19.20% 17.84% 16.11% 15.89% 14.67% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 23.27 22.12 21.99 21.13 18.91 17.16 15.29 32.27%
EPS 4.47 4.43 4.47 3.94 3.38 3.15 2.99 30.71%
DPS 1.50 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.243 0.231 0.233 0.221 0.2095 0.1985 0.204 12.35%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.39 7.93 7.81 7.48 6.67 6.07 5.33 35.28%
EPS 1.61 1.59 1.59 1.40 1.19 1.12 1.04 33.78%
DPS 0.53 0.53 0.53 0.53 0.00 0.00 0.00 -
NAPS 0.0876 0.0828 0.0827 0.0782 0.0738 0.0702 0.0711 14.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.40 0.44 0.48 0.47 0.52 0.49 0.38 -
P/RPS 1.72 1.99 2.18 2.22 2.75 2.86 2.49 -21.84%
P/EPS 8.94 9.93 10.73 11.92 15.41 15.53 12.70 -20.85%
EY 11.18 10.07 9.32 8.39 6.49 6.44 7.87 26.34%
DY 3.75 3.41 3.13 3.19 0.00 0.00 0.00 -
P/NAPS 1.65 1.90 2.06 2.13 2.48 2.47 1.86 -7.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 18/05/07 14/02/07 15/11/06 18/08/06 29/05/06 -
Price 0.38 0.40 0.45 0.52 0.50 0.51 0.46 -
P/RPS 1.63 1.81 2.05 2.46 2.64 2.97 3.01 -33.53%
P/EPS 8.50 9.03 10.06 13.19 14.81 16.17 15.37 -32.60%
EY 11.77 11.08 9.94 7.58 6.75 6.19 6.50 48.50%
DY 3.95 3.75 3.33 2.88 0.00 0.00 0.00 -
P/NAPS 1.56 1.73 1.93 2.35 2.39 2.57 2.25 -21.64%

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