[FAST] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.69%
YoY- 76.05%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 29,854 28,286 26,783 25,897 23,858 22,468 22,465 20.93%
PBT 5,405 4,700 5,079 6,032 5,566 5,230 4,743 9.12%
Tax -1,539 -1,346 -1,407 -1,548 -1,314 -1,169 -1,213 17.24%
NP 3,866 3,354 3,672 4,484 4,252 4,061 3,530 6.26%
-
NP to SH 3,866 3,275 3,527 4,241 3,902 3,707 3,193 13.63%
-
Tax Rate 28.47% 28.64% 27.70% 25.66% 23.61% 22.35% 25.57% -
Total Cost 25,988 24,932 23,111 21,413 19,606 18,407 18,935 23.57%
-
Net Worth 24,411 23,955 24,639 24,183 23,527 25,158 24,319 0.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,281 1,980 1,980 1,980 840 838 838 95.30%
Div Payout % 59.01% 60.49% 56.17% 46.71% 21.53% 22.63% 26.27% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 24,411 23,955 24,639 24,183 23,527 25,158 24,319 0.25%
NOSH 228,148 228,148 228,148 171,111 171,111 171,111 171,111 21.20%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.95% 11.86% 13.71% 17.31% 17.82% 18.07% 15.71% -
ROE 15.84% 13.67% 14.31% 17.54% 16.59% 14.73% 13.13% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.09 12.40 11.74 11.35 14.20 13.40 13.39 -1.50%
EPS 1.69 1.44 1.55 1.86 2.32 2.21 1.90 -7.53%
DPS 1.00 0.87 0.87 0.87 0.50 0.50 0.50 58.94%
NAPS 0.107 0.105 0.108 0.106 0.14 0.15 0.145 -18.38%
Adjusted Per Share Value based on latest NOSH - 171,111
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.95 6.58 6.23 6.03 5.55 5.23 5.23 20.93%
EPS 0.90 0.76 0.82 0.99 0.91 0.86 0.74 13.98%
DPS 0.53 0.46 0.46 0.46 0.20 0.20 0.20 91.83%
NAPS 0.0568 0.0558 0.0573 0.0563 0.0548 0.0586 0.0566 0.23%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.405 0.315 0.605 0.975 0.70 0.39 0.19 -
P/RPS 3.10 2.54 5.15 8.59 4.93 2.91 1.42 68.52%
P/EPS 23.90 21.94 39.14 52.45 30.15 17.65 9.98 79.28%
EY 4.18 4.56 2.56 1.91 3.32 5.67 10.02 -44.25%
DY 2.47 2.76 1.44 0.89 0.71 1.28 2.63 -4.10%
P/NAPS 3.79 3.00 5.60 9.20 5.00 2.60 1.31 103.43%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 21/11/17 22/08/17 26/05/17 23/02/17 -
Price 0.49 0.405 0.44 0.795 0.815 0.58 0.22 -
P/RPS 3.74 3.27 3.75 7.00 5.74 4.33 1.64 73.51%
P/EPS 28.92 28.21 28.46 42.77 35.10 26.24 11.56 84.59%
EY 3.46 3.54 3.51 2.34 2.85 3.81 8.65 -45.80%
DY 2.04 2.14 1.97 1.09 0.61 0.86 2.27 -6.89%
P/NAPS 4.58 3.86 4.07 7.50 5.82 3.87 1.52 109.03%

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