[FAST] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 62.33%
YoY- 314.19%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 30,977 26,665 22,090 19,633 20,673 20,357 19,597 7.92%
PBT 6,285 5,753 4,033 4,349 3,678 2,552 1,906 21.99%
Tax -1,732 -1,526 -1,078 -1,432 -1,104 -662 -465 24.49%
NP 4,553 4,226 2,954 2,917 2,574 1,889 1,441 21.12%
-
NP to SH 4,553 4,033 2,636 2,568 620 797 378 51.37%
-
Tax Rate 27.56% 26.53% 26.73% 32.93% 30.02% 25.94% 24.40% -
Total Cost 26,424 22,438 19,136 16,716 18,098 18,468 18,156 6.45%
-
Net Worth 25,780 24,183 22,984 20,353 24,335 25,178 25,559 0.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,041 3,041 - - - - - -
Div Payout % 66.81% 75.42% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 25,780 24,183 22,984 20,353 24,335 25,178 25,559 0.14%
NOSH 228,148 171,111 171,111 171,111 154,999 157,368 157,777 6.33%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.70% 15.85% 13.38% 14.86% 12.45% 9.28% 7.35% -
ROE 17.66% 16.68% 11.47% 12.62% 2.55% 3.17% 1.48% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.58 11.69 13.17 12.64 13.34 12.94 12.42 1.49%
EPS 2.00 1.77 1.57 1.65 0.40 0.51 0.24 42.36%
DPS 1.33 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.106 0.137 0.131 0.157 0.16 0.162 -5.82%
Adjusted Per Share Value based on latest NOSH - 171,111
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.21 6.21 5.14 4.57 4.81 4.74 4.56 7.93%
EPS 1.06 0.94 0.61 0.60 0.14 0.19 0.09 50.80%
DPS 0.71 0.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0563 0.0535 0.0474 0.0566 0.0586 0.0595 0.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.47 0.975 0.185 0.17 0.185 0.12 0.10 -
P/RPS 3.46 8.34 1.40 1.35 1.39 0.93 0.81 27.36%
P/EPS 23.55 55.15 11.77 10.29 46.25 23.68 41.67 -9.06%
EY 4.25 1.81 8.49 9.72 2.16 4.22 2.40 9.98%
DY 2.84 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 9.20 1.35 1.30 1.18 0.75 0.62 37.31%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 22/11/16 24/11/15 25/11/14 12/11/13 23/11/12 -
Price 0.395 0.795 0.195 0.185 0.20 0.165 0.12 -
P/RPS 2.91 6.80 1.48 1.46 1.50 1.28 0.97 20.08%
P/EPS 19.79 44.97 12.41 11.19 50.00 32.57 50.00 -14.30%
EY 5.05 2.22 8.06 8.93 2.00 3.07 2.00 16.68%
DY 3.38 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 7.50 1.42 1.41 1.27 1.03 0.74 29.54%

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