[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -10.2%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 5,582,248 5,451,124 5,475,371 5,431,420 5,398,268 5,320,352 5,231,444 4.42%
PBT 897,970 1,120,292 829,390 734,912 829,336 921,688 720,887 15.78%
Tax -247,194 -315,740 -221,429 -194,713 -225,844 -254,768 -207,138 12.52%
NP 650,776 804,552 607,961 540,198 603,492 666,920 513,749 17.08%
-
NP to SH 655,206 808,696 615,318 548,734 611,082 673,216 519,372 16.76%
-
Tax Rate 27.53% 28.18% 26.70% 26.49% 27.23% 27.64% 28.73% -
Total Cost 4,931,472 4,646,572 4,867,410 4,891,221 4,794,776 4,653,432 4,717,695 3.00%
-
Net Worth 558,852 577,863 613,237 662,852 648,495 711,774 713,811 -15.06%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 624,997 625,280 624,160 572,321 571,590 573,171 571,881 6.10%
Div Payout % 95.39% 77.32% 101.44% 104.30% 93.54% 85.14% 110.11% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 558,852 577,863 613,237 662,852 648,495 711,774 713,811 -15.06%
NOSH 5,208,314 5,210,669 5,201,335 5,202,920 5,196,275 5,210,650 5,198,919 0.12%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 11.66% 14.76% 11.10% 9.95% 11.18% 12.54% 9.82% -
ROE 117.24% 139.95% 100.34% 82.78% 94.23% 94.58% 72.76% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 107.18 104.61 105.27 104.39 103.89 102.11 100.63 4.29%
EPS 12.58 15.52 11.83 10.55 11.76 12.92 9.99 16.62%
DPS 12.00 12.00 12.00 11.00 11.00 11.00 11.00 5.97%
NAPS 0.1073 0.1109 0.1179 0.1274 0.1248 0.1366 0.1373 -15.16%
Adjusted Per Share Value based on latest NOSH - 5,196,666
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 106.96 104.45 104.91 104.07 103.43 101.94 100.24 4.42%
EPS 12.55 15.50 11.79 10.51 11.71 12.90 9.95 16.75%
DPS 11.98 11.98 11.96 10.97 10.95 10.98 10.96 6.11%
NAPS 0.1071 0.1107 0.1175 0.127 0.1243 0.1364 0.1368 -15.06%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.92 2.77 2.79 2.86 3.07 3.14 2.92 -
P/RPS 2.72 2.65 2.65 2.74 2.96 3.08 2.90 -4.18%
P/EPS 23.21 17.85 23.58 27.12 26.11 24.30 29.23 -14.26%
EY 4.31 5.60 4.24 3.69 3.83 4.11 3.42 16.68%
DY 4.11 4.33 4.30 3.85 3.58 3.50 3.77 5.93%
P/NAPS 27.21 24.98 23.66 22.45 24.60 22.99 21.27 17.86%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 14/09/16 31/05/16 22/03/16 08/12/15 15/09/15 16/06/15 30/03/15 -
Price 2.95 2.76 3.00 2.86 2.99 3.01 3.19 -
P/RPS 2.75 2.64 2.85 2.74 2.88 2.95 3.17 -9.04%
P/EPS 23.45 17.78 25.36 27.12 25.43 23.30 31.93 -18.61%
EY 4.26 5.62 3.94 3.69 3.93 4.29 3.13 22.83%
DY 4.07 4.35 4.00 3.85 3.68 3.65 3.45 11.65%
P/NAPS 27.49 24.89 25.45 22.45 23.96 22.04 23.23 11.89%

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