[ASTRO] QoQ Annualized Quarter Result on 30-Apr-2015 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
16-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 29.62%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 5,475,371 5,431,420 5,398,268 5,320,352 5,231,444 5,177,618 5,206,016 3.41%
PBT 829,390 734,912 829,336 921,688 720,887 692,086 728,718 8.98%
Tax -221,429 -194,713 -225,844 -254,768 -207,138 -190,785 -197,836 7.77%
NP 607,961 540,198 603,492 666,920 513,749 501,301 530,882 9.43%
-
NP to SH 615,318 548,734 611,082 673,216 519,372 505,866 531,982 10.15%
-
Tax Rate 26.70% 26.49% 27.23% 27.64% 28.73% 27.57% 27.15% -
Total Cost 4,867,410 4,891,221 4,794,776 4,653,432 4,717,695 4,676,317 4,675,134 2.71%
-
Net Worth 613,237 662,852 648,495 711,774 713,811 612,237 597,960 1.69%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 624,160 572,321 571,590 573,171 571,881 467,753 467,562 21.17%
Div Payout % 101.44% 104.30% 93.54% 85.14% 110.11% 92.47% 87.89% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 613,237 662,852 648,495 711,774 713,811 612,237 597,960 1.69%
NOSH 5,201,335 5,202,920 5,196,275 5,210,650 5,198,919 5,197,260 5,195,136 0.07%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 11.10% 9.95% 11.18% 12.54% 9.82% 9.68% 10.20% -
ROE 100.34% 82.78% 94.23% 94.58% 72.76% 82.63% 88.97% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 105.27 104.39 103.89 102.11 100.63 99.62 100.21 3.32%
EPS 11.83 10.55 11.76 12.92 9.99 9.73 10.24 10.07%
DPS 12.00 11.00 11.00 11.00 11.00 9.00 9.00 21.07%
NAPS 0.1179 0.1274 0.1248 0.1366 0.1373 0.1178 0.1151 1.61%
Adjusted Per Share Value based on latest NOSH - 5,210,650
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 104.91 104.07 103.43 101.94 100.24 99.21 99.75 3.41%
EPS 11.79 10.51 11.71 12.90 9.95 9.69 10.19 10.18%
DPS 11.96 10.97 10.95 10.98 10.96 8.96 8.96 21.16%
NAPS 0.1175 0.127 0.1243 0.1364 0.1368 0.1173 0.1146 1.67%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.79 2.86 3.07 3.14 2.92 3.30 3.36 -
P/RPS 2.65 2.74 2.96 3.08 2.90 3.31 3.35 -14.43%
P/EPS 23.58 27.12 26.11 24.30 29.23 33.90 32.81 -19.71%
EY 4.24 3.69 3.83 4.11 3.42 2.95 3.05 24.48%
DY 4.30 3.85 3.58 3.50 3.77 2.73 2.68 36.93%
P/NAPS 23.66 22.45 24.60 22.99 21.27 28.01 29.19 -13.03%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 08/12/15 15/09/15 16/06/15 30/03/15 11/12/14 19/09/14 -
Price 3.00 2.86 2.99 3.01 3.19 3.33 3.38 -
P/RPS 2.85 2.74 2.88 2.95 3.17 3.34 3.37 -10.54%
P/EPS 25.36 27.12 25.43 23.30 31.93 34.21 33.01 -16.07%
EY 3.94 3.69 3.93 4.29 3.13 2.92 3.03 19.07%
DY 4.00 3.85 3.68 3.65 3.45 2.70 2.66 31.15%
P/NAPS 25.45 22.45 23.96 22.04 23.23 28.27 29.37 -9.08%

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