[FAST] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 196.89%
YoY- 142.07%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 21,523 19,498 20,724 19,855 20,702 27,164 30,070 -5.41%
PBT 3,590 3,281 3,579 1,926 -530 1,803 2,699 4.86%
Tax -883 -1,181 -1,271 -571 -953 -485 -539 8.56%
NP 2,707 2,100 2,308 1,355 -1,483 1,318 2,160 3.83%
-
NP to SH 2,409 1,611 439 573 -1,362 1,872 -422 -
-
Tax Rate 24.60% 36.00% 35.51% 29.65% - 26.90% 19.97% -
Total Cost 18,816 17,398 18,416 18,500 22,185 25,846 27,910 -6.35%
-
Net Worth 22,984 20,353 24,750 25,252 27,540 27,169 24,731 -1.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 838 - - - - - - -
Div Payout % 34.82% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 22,984 20,353 24,750 25,252 27,540 27,169 24,731 -1.21%
NOSH 171,111 171,111 157,647 157,826 170,000 158,888 155,542 1.60%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.58% 10.77% 11.14% 6.82% -7.16% 4.85% 7.18% -
ROE 10.48% 7.92% 1.77% 2.27% -4.95% 6.89% -1.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.83 12.55 13.15 12.58 12.18 17.10 19.33 -6.59%
EPS 1.44 1.04 0.28 0.36 -0.80 1.18 -0.27 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.131 0.157 0.16 0.162 0.171 0.159 -2.44%
Adjusted Per Share Value based on latest NOSH - 157,826
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.00 4.53 4.81 4.61 4.81 6.31 6.98 -5.40%
EPS 0.56 0.37 0.10 0.13 -0.32 0.43 -0.10 -
DPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0473 0.0575 0.0586 0.064 0.0631 0.0574 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.185 0.17 0.185 0.12 0.10 0.09 0.09 -
P/RPS 1.44 1.35 1.41 0.95 0.82 0.53 0.47 20.49%
P/EPS 12.88 16.40 66.43 33.05 -12.48 7.64 -33.17 -
EY 7.76 6.10 1.51 3.03 -8.01 13.09 -3.01 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.30 1.18 0.75 0.62 0.53 0.57 15.43%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 25/11/14 12/11/13 23/11/12 23/11/11 29/11/10 -
Price 0.195 0.185 0.20 0.165 0.12 0.11 0.12 -
P/RPS 1.52 1.47 1.52 1.31 0.99 0.64 0.62 16.10%
P/EPS 13.58 17.84 71.82 45.45 -14.98 9.34 -44.23 -
EY 7.36 5.60 1.39 2.20 -6.68 10.71 -2.26 -
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.41 1.27 1.03 0.74 0.64 0.75 11.21%

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