[ASTRO] QoQ Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 36.89%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 4,073,565 2,699,134 1,330,088 5,231,444 3,883,214 2,603,008 1,253,855 118.88%
PBT 551,184 414,668 230,422 720,887 519,065 364,359 168,284 120.07%
Tax -146,035 -112,922 -63,692 -207,138 -143,089 -98,918 -39,287 139.38%
NP 405,149 301,746 166,730 513,749 375,976 265,441 128,997 114.01%
-
NP to SH 411,551 305,541 168,304 519,372 379,400 265,991 128,332 117.00%
-
Tax Rate 26.49% 27.23% 27.64% 28.73% 27.57% 27.15% 23.35% -
Total Cost 3,668,416 2,397,388 1,163,358 4,717,695 3,507,238 2,337,567 1,124,858 119.44%
-
Net Worth 662,852 648,495 711,774 713,811 612,237 597,960 618,279 4.73%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 429,240 285,795 143,292 571,881 350,815 233,781 116,901 137.44%
Div Payout % 104.30% 93.54% 85.14% 110.11% 92.47% 87.89% 91.09% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 662,852 648,495 711,774 713,811 612,237 597,960 618,279 4.73%
NOSH 5,202,920 5,196,275 5,210,650 5,198,919 5,197,260 5,195,136 5,195,627 0.09%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.95% 11.18% 12.54% 9.82% 9.68% 10.20% 10.29% -
ROE 62.09% 47.12% 23.65% 72.76% 61.97% 44.48% 20.76% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 78.29 51.94 25.53 100.63 74.72 50.10 24.13 118.69%
EPS 7.91 5.88 3.23 9.99 7.30 5.12 2.47 116.80%
DPS 8.25 5.50 2.75 11.00 6.75 4.50 2.25 137.22%
NAPS 0.1274 0.1248 0.1366 0.1373 0.1178 0.1151 0.119 4.63%
Adjusted Per Share Value based on latest NOSH - 5,203,382
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 78.05 51.72 25.49 100.24 74.41 49.88 24.02 118.91%
EPS 7.89 5.85 3.22 9.95 7.27 5.10 2.46 117.02%
DPS 8.22 5.48 2.75 10.96 6.72 4.48 2.24 137.34%
NAPS 0.127 0.1243 0.1364 0.1368 0.1173 0.1146 0.1185 4.71%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.86 3.07 3.14 2.92 3.30 3.36 3.33 -
P/RPS 3.65 5.91 12.30 2.90 4.42 6.71 13.80 -58.69%
P/EPS 36.16 52.21 97.21 29.23 45.21 65.63 134.82 -58.31%
EY 2.77 1.92 1.03 3.42 2.21 1.52 0.74 140.50%
DY 2.88 1.79 0.88 3.77 2.05 1.34 0.68 161.08%
P/NAPS 22.45 24.60 22.99 21.27 28.01 29.19 27.98 -13.61%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 08/12/15 15/09/15 16/06/15 30/03/15 11/12/14 19/09/14 18/06/14 -
Price 2.86 2.99 3.01 3.19 3.33 3.38 3.54 -
P/RPS 3.65 5.76 11.79 3.17 4.46 6.75 14.67 -60.34%
P/EPS 36.16 50.85 93.19 31.93 45.62 66.02 143.32 -59.97%
EY 2.77 1.97 1.07 3.13 2.19 1.51 0.70 149.55%
DY 2.88 1.84 0.91 3.45 2.03 1.33 0.64 171.82%
P/NAPS 22.45 23.96 22.04 23.23 28.27 29.37 29.75 -17.07%

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