[ASTRO] QoQ Annualized Quarter Result on 31-Jul-2017 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 12.9%
YoY- 34.97%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 5,243,760 5,530,753 5,523,333 5,491,686 5,304,376 5,612,647 5,620,212 -4.52%
PBT 939,564 1,073,151 1,086,282 1,217,432 1,078,000 845,513 876,980 4.71%
Tax -244,064 -309,175 -308,361 -342,548 -308,592 -228,521 -244,924 -0.23%
NP 695,500 763,976 777,921 874,884 769,408 616,992 632,056 6.60%
-
NP to SH 698,916 770,636 785,132 884,330 783,292 623,683 638,141 6.27%
-
Tax Rate 25.98% 28.81% 28.39% 28.14% 28.63% 27.03% 27.93% -
Total Cost 4,548,260 4,766,777 4,745,412 4,616,802 4,534,968 4,995,655 4,988,156 -5.98%
-
Net Worth 684,582 653,821 664,287 679,652 642,674 629,409 591,617 10.24%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 521,388 651,735 625,212 624,968 624,967 650,754 624,947 -11.40%
Div Payout % 74.60% 84.57% 79.63% 70.67% 79.79% 104.34% 97.93% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 684,582 653,821 664,287 679,652 642,674 629,409 591,617 10.24%
NOSH 5,213,883 5,213,883 5,213,883 5,208,068 5,208,058 5,206,035 5,207,899 0.07%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 13.26% 13.81% 14.08% 15.93% 14.51% 10.99% 11.25% -
ROE 102.09% 117.87% 118.19% 130.11% 121.88% 99.09% 107.86% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 100.57 106.08 106.01 105.45 101.85 107.81 107.92 -4.60%
EPS 13.40 14.79 15.07 16.98 15.04 11.98 12.25 6.18%
DPS 10.00 12.50 12.00 12.00 12.00 12.50 12.00 -11.47%
NAPS 0.1313 0.1254 0.1275 0.1305 0.1234 0.1209 0.1136 10.16%
Adjusted Per Share Value based on latest NOSH - 5,208,076
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 100.47 105.97 105.83 105.22 101.64 107.54 107.69 -4.53%
EPS 13.39 14.77 15.04 16.94 15.01 11.95 12.23 6.24%
DPS 9.99 12.49 11.98 11.97 11.97 12.47 11.97 -11.38%
NAPS 0.1312 0.1253 0.1273 0.1302 0.1231 0.1206 0.1134 10.23%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 1.91 2.60 2.81 2.58 2.70 2.72 2.85 -
P/RPS 1.90 2.45 2.65 2.45 2.65 2.52 2.64 -19.73%
P/EPS 14.25 17.59 18.65 15.19 17.95 22.70 23.26 -27.93%
EY 7.02 5.68 5.36 6.58 5.57 4.40 4.30 38.77%
DY 5.24 4.81 4.27 4.65 4.44 4.60 4.21 15.75%
P/NAPS 14.55 20.73 22.04 19.77 21.88 22.50 25.09 -30.52%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 06/06/18 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 07/12/16 -
Price 1.83 2.02 2.80 2.63 2.67 2.87 2.65 -
P/RPS 1.82 1.90 2.64 2.49 2.62 2.66 2.46 -18.24%
P/EPS 13.65 13.67 18.58 15.49 17.75 23.96 21.63 -26.48%
EY 7.33 7.32 5.38 6.46 5.63 4.17 4.62 36.14%
DY 5.46 6.19 4.29 4.56 4.49 4.36 4.53 13.29%
P/NAPS 13.94 16.11 21.96 20.15 21.64 23.74 23.33 -29.12%

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