[FAST] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.82%
YoY- 52.34%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 35,033 36,126 34,155 33,612 32,196 28,704 26,115 21.56%
PBT 5,285 7,483 7,145 7,776 7,059 6,478 6,117 -9.26%
Tax -568 -576 -458 -1,000 -1,085 -1,357 -1,316 -42.80%
NP 4,717 6,907 6,687 6,776 5,974 5,121 4,801 -1.16%
-
NP to SH 4,809 6,942 6,843 6,837 6,007 5,123 4,801 0.11%
-
Tax Rate 10.75% 7.70% 6.41% 12.86% 15.37% 20.95% 21.51% -
Total Cost 30,316 29,219 27,468 26,836 26,222 23,583 21,314 26.39%
-
Net Worth 42,175 37,719 35,671 35,613 33,680 31,797 30,209 24.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 2,286 2,286 2,286 2,286 - - -
Div Payout % - 32.93% 33.41% 33.44% 38.06% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,175 37,719 35,671 35,613 33,680 31,797 30,209 24.83%
NOSH 175,000 155,225 154,421 152,845 152,400 151,775 152,187 9.73%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.46% 19.12% 19.58% 20.16% 18.56% 17.84% 18.38% -
ROE 11.40% 18.40% 19.18% 19.20% 17.84% 16.11% 15.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.02 23.27 22.12 21.99 21.13 18.91 17.16 10.79%
EPS 2.75 4.47 4.43 4.47 3.94 3.38 3.15 -8.63%
DPS 0.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.241 0.243 0.231 0.233 0.221 0.2095 0.1985 13.76%
Adjusted Per Share Value based on latest NOSH - 152,845
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.15 8.41 7.95 7.82 7.49 6.68 6.08 21.50%
EPS 1.12 1.62 1.59 1.59 1.40 1.19 1.12 0.00%
DPS 0.00 0.53 0.53 0.53 0.53 0.00 0.00 -
NAPS 0.0982 0.0878 0.083 0.0829 0.0784 0.074 0.0703 24.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.35 0.40 0.44 0.48 0.47 0.52 0.49 -
P/RPS 1.75 1.72 1.99 2.18 2.22 2.75 2.86 -27.86%
P/EPS 12.74 8.94 9.93 10.73 11.92 15.41 15.53 -12.33%
EY 7.85 11.18 10.07 9.32 8.39 6.49 6.44 14.06%
DY 0.00 3.75 3.41 3.13 3.19 0.00 0.00 -
P/NAPS 1.45 1.65 1.90 2.06 2.13 2.48 2.47 -29.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 07/03/08 26/11/07 28/08/07 18/05/07 14/02/07 15/11/06 18/08/06 -
Price 0.26 0.38 0.40 0.45 0.52 0.50 0.51 -
P/RPS 1.30 1.63 1.81 2.05 2.46 2.64 2.97 -42.26%
P/EPS 9.46 8.50 9.03 10.06 13.19 14.81 16.17 -29.98%
EY 10.57 11.77 11.08 9.94 7.58 6.75 6.19 42.72%
DY 0.00 3.95 3.75 3.33 2.88 0.00 0.00 -
P/NAPS 1.08 1.56 1.73 1.93 2.35 2.39 2.57 -43.80%

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