[FAST] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FAST] FAST ENERGY HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 143.49%
YoY- 314.19%
Quarter Report
Latest QR
Upcoming QR
FAST's Result
FAST's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 23,233 19,999 16,568 14,725 15,505 15,268 14,698 7.92%
PBT 4,714 4,315 3,025 3,262 2,759 1,914 1,430 21.98%
Tax -1,299 -1,145 -809 -1,074 -828 -497 -349 24.47%
NP 3,415 3,170 2,216 2,188 1,931 1,417 1,081 21.12%
-
NP to SH 3,415 3,025 1,977 1,926 465 598 284 51.33%
-
Tax Rate 27.56% 26.54% 26.74% 32.92% 30.01% 25.97% 24.41% -
Total Cost 19,818 16,829 14,352 12,537 13,574 13,851 13,617 6.45%
-
Net Worth 25,780 24,183 22,984 20,353 24,334 25,178 25,559 0.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,281 2,281 - - - - - -
Div Payout % 66.81% 75.42% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 25,780 24,183 22,984 20,353 24,334 25,178 25,559 0.14%
NOSH 228,148 171,111 171,111 171,111 154,999 157,368 157,777 6.33%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.70% 15.85% 13.38% 14.86% 12.45% 9.28% 7.35% -
ROE 13.25% 12.51% 8.60% 9.46% 1.91% 2.38% 1.11% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.18 8.77 9.88 9.48 10.00 9.70 9.32 1.48%
EPS 1.50 1.33 1.18 1.24 0.30 0.38 0.18 42.36%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.106 0.137 0.131 0.157 0.16 0.162 -5.82%
Adjusted Per Share Value based on latest NOSH - 171,111
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.41 4.65 3.86 3.43 3.61 3.55 3.42 7.93%
EPS 0.79 0.70 0.46 0.45 0.11 0.14 0.07 49.74%
DPS 0.53 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0563 0.0535 0.0474 0.0566 0.0586 0.0595 0.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.47 0.975 0.185 0.17 0.185 0.12 0.10 -
P/RPS 4.62 11.12 1.87 1.79 1.85 1.24 1.07 27.59%
P/EPS 31.40 73.54 15.70 13.71 61.67 31.58 55.56 -9.06%
EY 3.18 1.36 6.37 7.29 1.62 3.17 1.80 9.94%
DY 2.13 1.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 9.20 1.35 1.30 1.18 0.75 0.62 37.31%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 22/11/16 24/11/15 25/11/14 12/11/13 23/11/12 -
Price 0.395 0.795 0.195 0.185 0.20 0.165 0.12 -
P/RPS 3.88 9.07 1.97 1.95 2.00 1.70 1.29 20.13%
P/EPS 26.39 59.96 16.55 14.92 66.67 43.42 66.67 -14.30%
EY 3.79 1.67 6.04 6.70 1.50 2.30 1.50 16.69%
DY 2.53 1.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 7.50 1.42 1.41 1.27 1.03 0.74 29.54%

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