[ASTRO] QoQ Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
15-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -9.23%
YoY- 14.87%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 5,451,124 5,475,371 5,431,420 5,398,268 5,320,352 5,231,444 5,177,618 3.49%
PBT 1,120,292 829,390 734,912 829,336 921,688 720,887 692,086 37.90%
Tax -315,740 -221,429 -194,713 -225,844 -254,768 -207,138 -190,785 39.95%
NP 804,552 607,961 540,198 603,492 666,920 513,749 501,301 37.11%
-
NP to SH 808,696 615,318 548,734 611,082 673,216 519,372 505,866 36.75%
-
Tax Rate 28.18% 26.70% 26.49% 27.23% 27.64% 28.73% 27.57% -
Total Cost 4,646,572 4,867,410 4,891,221 4,794,776 4,653,432 4,717,695 4,676,317 -0.42%
-
Net Worth 577,863 613,237 662,852 648,495 711,774 713,811 612,237 -3.78%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 625,280 624,160 572,321 571,590 573,171 571,881 467,753 21.37%
Div Payout % 77.32% 101.44% 104.30% 93.54% 85.14% 110.11% 92.47% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 577,863 613,237 662,852 648,495 711,774 713,811 612,237 -3.78%
NOSH 5,210,669 5,201,335 5,202,920 5,196,275 5,210,650 5,198,919 5,197,260 0.17%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 14.76% 11.10% 9.95% 11.18% 12.54% 9.82% 9.68% -
ROE 139.95% 100.34% 82.78% 94.23% 94.58% 72.76% 82.63% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 104.61 105.27 104.39 103.89 102.11 100.63 99.62 3.31%
EPS 15.52 11.83 10.55 11.76 12.92 9.99 9.73 36.55%
DPS 12.00 12.00 11.00 11.00 11.00 11.00 9.00 21.16%
NAPS 0.1109 0.1179 0.1274 0.1248 0.1366 0.1373 0.1178 -3.94%
Adjusted Per Share Value based on latest NOSH - 5,198,295
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 104.51 104.98 104.13 103.50 102.00 100.30 99.27 3.49%
EPS 15.50 11.80 10.52 11.72 12.91 9.96 9.70 36.71%
DPS 11.99 11.97 10.97 10.96 10.99 10.96 8.97 21.36%
NAPS 0.1108 0.1176 0.1271 0.1243 0.1365 0.1369 0.1174 -3.78%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.77 2.79 2.86 3.07 3.14 2.92 3.30 -
P/RPS 2.65 2.65 2.74 2.96 3.08 2.90 3.31 -13.79%
P/EPS 17.85 23.58 27.12 26.11 24.30 29.23 33.90 -34.81%
EY 5.60 4.24 3.69 3.83 4.11 3.42 2.95 53.37%
DY 4.33 4.30 3.85 3.58 3.50 3.77 2.73 36.04%
P/NAPS 24.98 23.66 22.45 24.60 22.99 21.27 28.01 -7.35%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 31/05/16 22/03/16 08/12/15 15/09/15 16/06/15 30/03/15 11/12/14 -
Price 2.76 3.00 2.86 2.99 3.01 3.19 3.33 -
P/RPS 2.64 2.85 2.74 2.88 2.95 3.17 3.34 -14.52%
P/EPS 17.78 25.36 27.12 25.43 23.30 31.93 34.21 -35.38%
EY 5.62 3.94 3.69 3.93 4.29 3.13 2.92 54.78%
DY 4.35 4.00 3.85 3.68 3.65 3.45 2.70 37.47%
P/NAPS 24.89 25.45 22.45 23.96 22.04 23.23 28.27 -8.14%

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