[FAST] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -16.84%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 30,018 29,854 28,286 26,783 25,897 23,858 22,468 21.28%
PBT 5,479 5,405 4,700 5,079 6,032 5,566 5,230 3.14%
Tax -1,562 -1,539 -1,346 -1,407 -1,548 -1,314 -1,169 21.29%
NP 3,917 3,866 3,354 3,672 4,484 4,252 4,061 -2.37%
-
NP to SH 3,917 3,866 3,275 3,527 4,241 3,902 3,707 3.73%
-
Tax Rate 28.51% 28.47% 28.64% 27.70% 25.66% 23.61% 22.35% -
Total Cost 26,101 25,988 24,932 23,111 21,413 19,606 18,407 26.18%
-
Net Worth 25,780 24,411 23,955 24,639 24,183 23,527 25,158 1.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,281 2,281 1,980 1,980 1,980 840 838 94.83%
Div Payout % 58.25% 59.01% 60.49% 56.17% 46.71% 21.53% 22.63% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 25,780 24,411 23,955 24,639 24,183 23,527 25,158 1.64%
NOSH 228,148 228,148 228,148 228,148 171,111 171,111 171,111 21.12%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.05% 12.95% 11.86% 13.71% 17.31% 17.82% 18.07% -
ROE 15.19% 15.84% 13.67% 14.31% 17.54% 16.59% 14.73% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.16 13.09 12.40 11.74 11.35 14.20 13.40 -1.19%
EPS 1.72 1.69 1.44 1.55 1.86 2.32 2.21 -15.37%
DPS 1.00 1.00 0.87 0.87 0.87 0.50 0.50 58.67%
NAPS 0.113 0.107 0.105 0.108 0.106 0.14 0.15 -17.19%
Adjusted Per Share Value based on latest NOSH - 228,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.97 6.93 6.57 6.22 6.01 5.54 5.22 21.23%
EPS 0.91 0.90 0.76 0.82 0.98 0.91 0.86 3.83%
DPS 0.53 0.53 0.46 0.46 0.46 0.20 0.19 98.03%
NAPS 0.0599 0.0567 0.0556 0.0572 0.0562 0.0546 0.0584 1.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.47 0.405 0.315 0.605 0.975 0.70 0.39 -
P/RPS 3.57 3.10 2.54 5.15 8.59 4.93 2.91 14.58%
P/EPS 27.38 23.90 21.94 39.14 52.45 30.15 17.65 33.97%
EY 3.65 4.18 4.56 2.56 1.91 3.32 5.67 -25.42%
DY 2.13 2.47 2.76 1.44 0.89 0.71 1.28 40.38%
P/NAPS 4.16 3.79 3.00 5.60 9.20 5.00 2.60 36.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 25/05/18 27/02/18 21/11/17 22/08/17 26/05/17 -
Price 0.395 0.49 0.405 0.44 0.795 0.815 0.58 -
P/RPS 3.00 3.74 3.27 3.75 7.00 5.74 4.33 -21.68%
P/EPS 23.01 28.92 28.21 28.46 42.77 35.10 26.24 -8.37%
EY 4.35 3.46 3.54 3.51 2.34 2.85 3.81 9.22%
DY 2.53 2.04 2.14 1.97 1.09 0.61 0.86 105.17%
P/NAPS 3.50 4.58 3.86 4.07 7.50 5.82 3.87 -6.47%

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