[FAST] YoY Annualized Quarter 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- -12.55%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 33,147 29,529 30,421 26,784 22,466 19,681 20,277 8.52%
PBT 3,451 5,006 5,593 5,080 4,744 3,827 2,779 3.67%
Tax -1,375 -1,501 -1,613 -1,408 -1,214 -1,148 -935 6.63%
NP 2,076 3,505 3,980 3,672 3,530 2,679 1,844 1.99%
-
NP to SH 2,076 3,505 3,980 3,527 3,193 2,358 151 54.71%
-
Tax Rate 39.84% 29.98% 28.84% 27.72% 25.59% 30.00% 33.65% -
Total Cost 31,071 26,024 26,441 23,112 18,936 17,002 18,433 9.08%
-
Net Worth 37,536 27,317 26,237 24,639 24,319 20,731 15,251 16.18%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,288 2,276 2,281 2,281 - - - -
Div Payout % 110.25% 64.95% 57.32% 64.69% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 37,536 27,317 26,237 24,639 24,319 20,731 15,251 16.18%
NOSH 250,963 228,148 228,148 228,148 171,111 158,255 150,999 8.82%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.26% 11.87% 13.08% 13.71% 15.71% 13.61% 9.09% -
ROE 5.53% 12.83% 15.17% 14.31% 13.13% 11.37% 0.99% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.48 12.97 13.33 11.74 13.39 12.44 13.43 1.26%
EPS 0.91 1.54 1.74 1.55 1.90 1.49 0.10 44.44%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.164 0.12 0.115 0.108 0.145 0.131 0.101 8.40%
Adjusted Per Share Value based on latest NOSH - 228,148
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 7.70 6.86 7.07 6.22 5.22 4.57 4.71 8.52%
EPS 0.48 0.81 0.92 0.82 0.74 0.55 0.04 51.25%
DPS 0.53 0.53 0.53 0.53 0.00 0.00 0.00 -
NAPS 0.0872 0.0634 0.0609 0.0572 0.0565 0.0481 0.0354 16.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.465 0.51 0.32 0.605 0.19 0.23 0.165 -
P/RPS 3.21 3.93 2.40 5.15 1.42 1.85 1.23 17.31%
P/EPS 51.27 33.12 18.34 39.14 9.98 15.44 165.00 -17.68%
EY 1.95 3.02 5.45 2.56 10.02 6.48 0.61 21.35%
DY 2.15 1.96 3.13 1.65 0.00 0.00 0.00 -
P/NAPS 2.84 4.25 2.78 5.60 1.31 1.76 1.63 9.68%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 24/02/20 26/02/19 27/02/18 23/02/17 24/02/16 16/02/15 -
Price 0.415 0.49 0.335 0.44 0.22 0.195 0.18 -
P/RPS 2.87 3.78 2.51 3.75 1.64 1.57 1.34 13.52%
P/EPS 45.75 31.83 19.20 28.46 11.56 13.09 180.00 -20.39%
EY 2.19 3.14 5.21 3.51 8.65 7.64 0.56 25.49%
DY 2.41 2.04 2.99 2.27 0.00 0.00 0.00 -
P/NAPS 2.53 4.08 2.91 4.07 1.52 1.49 1.78 6.02%

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