[FAST] YoY TTM 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- -4.93%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 28,964 30,018 25,897 21,523 19,498 20,724 19,855 6.49%
PBT 4,604 5,479 6,032 3,590 3,281 3,579 1,926 15.62%
Tax -1,426 -1,562 -1,548 -883 -1,181 -1,271 -571 16.47%
NP 3,178 3,917 4,484 2,707 2,100 2,308 1,355 15.25%
-
NP to SH 3,178 3,917 4,241 2,409 1,611 439 573 33.02%
-
Tax Rate 30.97% 28.51% 25.66% 24.60% 36.00% 35.51% 29.65% -
Total Cost 25,786 26,101 21,413 18,816 17,398 18,416 18,500 5.68%
-
Net Worth 27,558 25,780 24,183 22,984 20,353 24,750 25,252 1.46%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,278 2,281 1,980 838 - - - -
Div Payout % 71.70% 58.25% 46.71% 34.82% - - - -
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 24,750 25,252 1.46%
NOSH 228,148 228,148 171,111 171,111 171,111 157,647 157,826 6.33%
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 10.97% 13.05% 17.31% 12.58% 10.77% 11.14% 6.82% -
ROE 11.53% 15.19% 17.54% 10.48% 7.92% 1.77% 2.27% -
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 12.72 13.16 11.35 12.83 12.55 13.15 12.58 0.18%
EPS 1.40 1.72 1.86 1.44 1.04 0.28 0.36 25.38%
DPS 1.00 1.00 0.87 0.50 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 6.73 6.97 6.01 5.00 4.53 4.81 4.61 6.50%
EPS 0.74 0.91 0.98 0.56 0.37 0.10 0.13 33.60%
DPS 0.53 0.53 0.46 0.19 0.00 0.00 0.00 -
NAPS 0.064 0.0599 0.0562 0.0534 0.0473 0.0575 0.0586 1.47%
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 2.28 3.57 8.59 1.44 1.35 1.41 0.95 15.70%
P/EPS 20.78 27.38 52.45 12.88 16.40 66.43 33.05 -7.43%
EY 4.81 3.65 1.91 7.76 6.10 1.51 3.03 8.00%
DY 3.45 2.13 0.89 2.70 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 3.62 3.00 7.00 1.52 1.47 1.52 1.31 18.45%
P/EPS 32.97 23.01 42.77 13.58 17.84 71.82 45.45 -5.20%
EY 3.03 4.35 2.34 7.36 5.60 1.39 2.20 5.47%
DY 2.17 2.53 1.09 2.56 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