[FAST] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.3%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 29,033 30,977 26,665 22,090 19,633 20,673 20,357 6.09%
PBT 4,966 6,285 5,753 4,033 4,349 3,678 2,552 11.72%
Tax -1,482 -1,732 -1,526 -1,078 -1,432 -1,104 -662 14.36%
NP 3,484 4,553 4,226 2,954 2,917 2,574 1,889 10.73%
-
NP to SH 3,484 4,553 4,033 2,636 2,568 620 797 27.85%
-
Tax Rate 29.84% 27.56% 26.53% 26.73% 32.93% 30.02% 25.94% -
Total Cost 25,549 26,424 22,438 19,136 16,716 18,098 18,468 5.55%
-
Net Worth 27,558 25,780 24,183 22,984 20,353 24,335 25,178 1.51%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,036 3,041 3,041 - - - - -
Div Payout % 87.16% 66.81% 75.42% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 27,558 25,780 24,183 22,984 20,353 24,335 25,178 1.51%
NOSH 228,148 228,148 171,111 171,111 171,111 154,999 157,368 6.38%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.00% 14.70% 15.85% 13.38% 14.86% 12.45% 9.28% -
ROE 12.64% 17.66% 16.68% 11.47% 12.62% 2.55% 3.17% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.75 13.58 11.69 13.17 12.64 13.34 12.94 -0.24%
EPS 1.53 2.00 1.77 1.57 1.65 0.40 0.51 20.08%
DPS 1.33 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.113 0.106 0.137 0.131 0.157 0.16 -4.54%
Adjusted Per Share Value based on latest NOSH - 171,111
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.76 7.21 6.21 5.14 4.57 4.81 4.74 6.09%
EPS 0.81 1.06 0.94 0.61 0.60 0.14 0.19 27.32%
DPS 0.71 0.71 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.06 0.0563 0.0535 0.0474 0.0566 0.0586 1.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.29 0.47 0.975 0.185 0.17 0.185 0.12 -
P/RPS 2.27 3.46 8.34 1.40 1.35 1.39 0.93 16.02%
P/EPS 18.96 23.55 55.15 11.77 10.29 46.25 23.68 -3.63%
EY 5.27 4.25 1.81 8.49 9.72 2.16 4.22 3.77%
DY 4.60 2.84 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 4.16 9.20 1.35 1.30 1.18 0.75 21.38%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 26/11/18 21/11/17 22/11/16 24/11/15 25/11/14 12/11/13 -
Price 0.46 0.395 0.795 0.195 0.185 0.20 0.165 -
P/RPS 3.61 2.91 6.80 1.48 1.46 1.50 1.28 18.85%
P/EPS 30.07 19.79 44.97 12.41 11.19 50.00 32.57 -1.32%
EY 3.33 5.05 2.22 8.06 8.93 2.00 3.07 1.36%
DY 2.90 3.38 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.50 7.50 1.42 1.41 1.27 1.03 24.29%

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