[FAST] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[FAST] FAST ENERGY HOLDINGS BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 18.05%

YoY- -0.92%

Quarter Report

2018.06 - 2nd Qtr Techfast Accounts.pdf

Latest QR

Upcoming QR

FAST's Result

FAST's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	105,026	30,085	28,548	29,854	23,858	21,525	19,257	32.63%
YoY %	249.10%	5.38%	-4.37%	25.13%	10.84%	11.78%	-	-
Horiz. %	545.39%	156.23%	148.25%	155.03%	123.89%	111.78%	100.00%	-
PBT	170	5,471	4,596	5,405	5,566	3,991	2,726	-37.00%
YoY %	-96.89%	19.04%	-14.97%	-2.89%	39.46%	46.40%	-	-
Horiz. %	6.24%	200.70%	168.60%	198.28%	204.18%	146.40%	100.00%	-
Tax	-1,128	-1,643	-1,357	-1,539	-1,314	-1,139	-1,054	1.13%
YoY %	31.35%	-21.08%	11.83%	-17.12%	-15.36%	-8.06%	-	-
Horiz. %	107.02%	155.88%	128.75%	146.02%	124.67%	108.06%	100.00%	-
NP	-958	3,828	3,239	3,866	4,252	2,852	1,672	-
YoY %	-125.03%	18.18%	-16.22%	-9.08%	49.09%	70.57%	-	-
Horiz. %	-57.30%	228.95%	193.72%	231.22%	254.31%	170.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-958	3,828	3,239	3,866	3,902	2,534	745	-
YoY %	-125.03%	18.18%	-16.22%	-0.92%	53.99%	240.13%	-	-
Horiz. %	-128.59%	513.83%	434.77%	518.93%	523.76%	340.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	663.53%	30.03%	29.53%	28.47%	23.61%	28.54%	38.66%	-
YoY %	2,109.56%	1.69%	3.72%	20.58%	-17.27%	-26.18%	-	-
Horiz. %	1,716.32%	77.68%	76.38%	73.64%	61.07%	73.82%	100.00%	-
Total Cost	105,984	26,257	25,309	25,988	19,606	18,673	17,585	34.86%
YoY %	303.64%	3.75%	-2.61%	32.55%	5.00%	6.19%	-	-
Horiz. %	602.70%	149.31%	143.92%	147.79%	111.49%	106.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,737	29,134	26,216	24,411	23,527	21,977	16,884	32.55%
YoY %	214.88%	11.13%	7.39%	3.76%	7.05%	30.16%	-	-
Horiz. %	543.34%	172.55%	155.27%	144.58%	139.34%	130.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	2,277	1,138	2,280	2,281	840	838	-	-
YoY %	100.09%	-50.09%	-0.04%	171.55%	0.24%	0.00%	-	-
Horiz. %	271.72%	135.80%	272.08%	272.20%	100.24%	100.00%	-	-
Div Payout %	0.00%	29.75%	70.41%	59.01%	21.53%	33.10%	-	-
YoY %	0.00%	-57.75%	19.32%	174.08%	-34.95%	0.00%	-	-
Horiz. %	0.00%	89.88%	212.72%	178.28%	65.05%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	91,737	29,134	26,216	24,411	23,527	21,977	16,884	32.55%
YoY %	214.88%	11.13%	7.39%	3.76%	7.05%	30.16%	-	-
Horiz. %	543.34%	172.55%	155.27%	144.58%	139.34%	130.16%	100.00%	-
NOSH	405,083	228,148	228,148	228,148	171,111	171,111	159,285	16.81%
YoY %	77.55%	0.00%	0.00%	33.33%	0.00%	7.42%	-	-
Horiz. %	254.31%	143.23%	143.23%	143.23%	107.42%	107.42%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-0.91%	12.72%	11.35%	12.95%	17.82%	13.25%	8.68%	-
YoY %	-107.15%	12.07%	-12.36%	-27.33%	34.49%	52.65%	-	-
Horiz. %	-10.48%	146.54%	130.76%	149.19%	205.30%	152.65%	100.00%	-
ROE	-1.04%	13.14%	12.35%	15.84%	16.59%	11.53%	4.41%	-
YoY %	-107.91%	6.40%	-22.03%	-4.52%	43.89%	161.45%	-	-
Horiz. %	-23.58%	297.96%	280.05%	359.18%	376.19%	261.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	27.13	13.22	12.52	13.09	14.20	12.83	12.09	14.40%
YoY %	105.22%	5.59%	-4.35%	-7.82%	10.68%	6.12%	-	-
Horiz. %	224.40%	109.35%	103.56%	108.27%	117.45%	106.12%	100.00%	-
EPS	-0.25	1.68	1.42	1.69	2.32	1.51	0.47	-
YoY %	-114.88%	18.31%	-15.98%	-27.16%	53.64%	221.28%	-	-
Horiz. %	-53.19%	357.45%	302.13%	359.57%	493.62%	321.28%	100.00%	-
DPS	0.59	0.50	1.00	1.00	0.50	0.50	0.00	-
YoY %	18.00%	-50.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	118.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-	-
NAPS	0.237	0.128	0.115	0.107	0.14	0.131	0.106	14.33%
YoY %	85.16%	11.30%	7.48%	-23.57%	6.87%	23.58%	-	-
Horiz. %	223.58%	120.75%	108.49%	100.94%	132.08%	123.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 228,148
RPS	24.39	6.99	6.63	6.93	5.54	5.00	4.47	32.64%
YoY %	248.93%	5.43%	-4.33%	25.09%	10.80%	11.86%	-	-
Horiz. %	545.64%	156.38%	148.32%	155.03%	123.94%	111.86%	100.00%	-
EPS	-0.22	0.89	0.75	0.90	0.91	0.59	0.17	-
YoY %	-124.72%	18.67%	-16.67%	-1.10%	54.24%	247.06%	-	-
Horiz. %	-129.41%	523.53%	441.18%	529.41%	535.29%	347.06%	100.00%	-
DPS	0.53	0.26	0.53	0.53	0.20	0.19	0.00	-
YoY %	103.85%	-50.94%	0.00%	165.00%	5.26%	0.00%	-	-
Horiz. %	278.95%	136.84%	278.95%	278.95%	105.26%	100.00%	-	-
NAPS	0.2131	0.0677	0.0609	0.0567	0.0546	0.051	0.0392	32.56%
YoY %	214.77%	11.17%	7.41%	3.85%	7.06%	30.10%	-	-
Horiz. %	543.62%	172.70%	155.36%	144.64%	139.29%	130.10%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.265	0.375	0.29	0.405	0.70	0.185	0.18	-
P/RPS	0.98	2.84	2.32	3.10	4.93	1.44	1.49	-6.73%
YoY %	-65.49%	22.41%	-25.16%	-37.12%	242.36%	-3.36%	-	-
Horiz. %	65.77%	190.60%	155.70%	208.05%	330.87%	96.64%	100.00%	-
P/EPS	-107.07	22.30	20.41	23.90	30.15	12.25	38.49	-
YoY %	-580.13%	9.26%	-14.60%	-20.73%	146.12%	-68.17%	-	-
Horiz. %	-278.18%	57.94%	53.03%	62.09%	78.33%	31.83%	100.00%	-
EY	-0.93	4.48	4.90	4.18	3.32	8.16	2.60	-
YoY %	-120.76%	-8.57%	17.22%	25.90%	-59.31%	213.85%	-	-
Horiz. %	-35.77%	172.31%	188.46%	160.77%	127.69%	313.85%	100.00%	-
DY	2.22	1.33	3.45	2.47	0.71	2.70	0.00	-
YoY %	66.92%	-61.45%	39.68%	247.89%	-73.70%	0.00%	-	-
Horiz. %	82.22%	49.26%	127.78%	91.48%	26.30%	100.00%	-	-
P/NAPS	1.12	2.93	2.52	3.79	5.00	1.41	1.70	-6.71%
YoY %	-61.77%	16.27%	-33.51%	-24.20%	254.61%	-17.06%	-	-
Horiz. %	65.88%	172.35%	148.24%	222.94%	294.12%	82.94%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	26/08/20	23/08/19	28/08/18	22/08/17	25/08/16	26/08/15	-
Price	0.205	0.37	0.295	0.49	0.815	0.195	0.19	-
P/RPS	0.76	2.80	2.36	3.74	5.74	1.52	1.57	-11.37%
YoY %	-72.86%	18.64%	-36.90%	-34.84%	277.63%	-3.18%	-	-
Horiz. %	48.41%	178.34%	150.32%	238.22%	365.61%	96.82%	100.00%	-
P/EPS	-82.83	22.00	20.76	28.92	35.10	12.91	40.62	-
YoY %	-476.50%	5.97%	-28.22%	-17.61%	171.88%	-68.22%	-	-
Horiz. %	-203.91%	54.16%	51.11%	71.20%	86.41%	31.78%	100.00%	-
EY	-1.21	4.55	4.82	3.46	2.85	7.75	2.46	-
YoY %	-126.59%	-5.60%	39.31%	21.40%	-63.23%	215.04%	-	-
Horiz. %	-49.19%	184.96%	195.93%	140.65%	115.85%	315.04%	100.00%	-
DY	2.87	1.35	3.39	2.04	0.61	2.56	0.00	-
YoY %	112.59%	-60.18%	66.18%	234.43%	-76.17%	0.00%	-	-
Horiz. %	112.11%	52.73%	132.42%	79.69%	23.83%	100.00%	-	-
P/NAPS	0.86	2.89	2.57	4.58	5.82	1.49	1.79	-11.49%
YoY %	-70.24%	12.45%	-43.89%	-21.31%	290.60%	-16.76%	-	-
Horiz. %	48.04%	161.45%	143.58%	255.87%	325.14%	83.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos