[FAST] YoY Cumulative 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- 104.45%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 21,775 23,233 19,999 16,568 14,725 15,505 15,268 6.09%
PBT 3,725 4,714 4,315 3,025 3,262 2,759 1,914 11.73%
Tax -1,112 -1,299 -1,145 -809 -1,074 -828 -497 14.35%
NP 2,613 3,415 3,170 2,216 2,188 1,931 1,417 10.73%
-
NP to SH 2,613 3,415 3,025 1,977 1,926 465 598 27.84%
-
Tax Rate 29.85% 27.56% 26.54% 26.74% 32.92% 30.01% 25.97% -
Total Cost 19,162 19,818 16,829 14,352 12,537 13,574 13,851 5.55%
-
Net Worth 27,558 25,780 24,183 22,984 20,353 24,334 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 2,277 2,281 2,281 - - - - -
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 24,334 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 9.48% 13.25% 12.51% 8.60% 9.46% 1.91% 2.38% -
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 9.56 10.18 8.77 9.88 9.48 10.00 9.70 -0.24%
EPS 1.15 1.50 1.33 1.18 1.24 0.30 0.38 20.25%
DPS 1.00 1.00 1.00 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 5.06 5.40 4.64 3.85 3.42 3.60 3.55 6.08%
EPS 0.61 0.79 0.70 0.46 0.45 0.11 0.14 27.78%
DPS 0.53 0.53 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0599 0.0562 0.0534 0.0473 0.0565 0.0585 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 3.03 4.62 11.12 1.87 1.79 1.85 1.24 16.04%
P/EPS 25.28 31.40 73.54 15.70 13.71 61.67 31.58 -3.63%
EY 3.96 3.18 1.36 6.37 7.29 1.62 3.17 3.77%
DY 3.45 2.13 1.03 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 4.81 3.88 9.07 1.97 1.95 2.00 1.70 18.91%
P/EPS 40.09 26.39 59.96 16.55 14.92 66.67 43.42 -1.32%
EY 2.49 3.79 1.67 6.04 6.70 1.50 2.30 1.33%
DY 2.17 2.53 1.26 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