[FAST] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 16.1%
YoY- 73.79%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 26,783 25,897 23,858 22,468 22,465 21,523 21,525 15.63%
PBT 5,079 6,032 5,566 5,230 4,743 3,590 3,991 17.38%
Tax -1,407 -1,548 -1,314 -1,169 -1,213 -883 -1,139 15.08%
NP 3,672 4,484 4,252 4,061 3,530 2,707 2,852 18.29%
-
NP to SH 3,527 4,241 3,902 3,707 3,193 2,409 2,534 24.58%
-
Tax Rate 27.70% 25.66% 23.61% 22.35% 25.57% 24.60% 28.54% -
Total Cost 23,111 21,413 19,606 18,407 18,935 18,816 18,673 15.23%
-
Net Worth 24,639 24,183 23,527 25,158 24,319 22,984 21,977 7.89%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,980 1,980 840 838 838 838 838 77.11%
Div Payout % 56.17% 46.71% 21.53% 22.63% 26.27% 34.82% 33.10% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 24,639 24,183 23,527 25,158 24,319 22,984 21,977 7.89%
NOSH 228,148 171,111 171,111 171,111 171,111 171,111 171,111 21.07%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.71% 17.31% 17.82% 18.07% 15.71% 12.58% 13.25% -
ROE 14.31% 17.54% 16.59% 14.73% 13.13% 10.48% 11.53% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.74 11.35 14.20 13.40 13.39 12.83 12.83 -5.73%
EPS 1.55 1.86 2.32 2.21 1.90 1.44 1.51 1.75%
DPS 0.87 0.87 0.50 0.50 0.50 0.50 0.50 44.52%
NAPS 0.108 0.106 0.14 0.15 0.145 0.137 0.131 -12.04%
Adjusted Per Share Value based on latest NOSH - 171,111
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.23 6.03 5.55 5.23 5.23 5.01 5.01 15.59%
EPS 0.82 0.99 0.91 0.86 0.74 0.56 0.59 24.46%
DPS 0.46 0.46 0.20 0.20 0.20 0.20 0.20 73.97%
NAPS 0.0573 0.0563 0.0548 0.0586 0.0566 0.0535 0.0512 7.77%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.605 0.975 0.70 0.39 0.19 0.185 0.185 -
P/RPS 5.15 8.59 4.93 2.91 1.42 1.44 1.44 133.32%
P/EPS 39.14 52.45 30.15 17.65 9.98 12.88 12.25 116.47%
EY 2.56 1.91 3.32 5.67 10.02 7.76 8.16 -53.73%
DY 1.44 0.89 0.71 1.28 2.63 2.70 2.70 -34.15%
P/NAPS 5.60 9.20 5.00 2.60 1.31 1.35 1.41 150.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 26/05/17 23/02/17 22/11/16 25/08/16 -
Price 0.44 0.795 0.815 0.58 0.22 0.195 0.195 -
P/RPS 3.75 7.00 5.74 4.33 1.64 1.52 1.52 82.28%
P/EPS 28.46 42.77 35.10 26.24 11.56 13.58 12.91 69.14%
EY 3.51 2.34 2.85 3.81 8.65 7.36 7.75 -40.93%
DY 1.97 1.09 0.61 0.86 2.27 2.56 2.56 -15.98%
P/NAPS 4.07 7.50 5.82 3.87 1.52 1.42 1.49 95.04%

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