[ASTRO] QoQ TTM 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- 7.7%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 5,475,370 5,421,794 5,327,569 5,307,677 5,231,444 5,143,364 5,079,673 5.11%
PBT 829,390 753,006 771,196 783,024 720,886 646,224 644,211 18.29%
Tax -221,429 -210,085 -221,145 -231,544 -207,139 -158,382 -143,345 33.52%
NP 607,961 542,921 550,051 551,480 513,747 487,842 500,866 13.74%
-
NP to SH 615,317 551,522 558,919 559,343 519,371 490,786 501,089 14.62%
-
Tax Rate 26.70% 27.90% 28.68% 29.57% 28.73% 24.51% 22.25% -
Total Cost 4,867,409 4,878,873 4,777,518 4,756,197 4,717,697 4,655,522 4,578,807 4.14%
-
Net Worth 612,857 662,055 648,747 711,774 714,424 612,824 597,907 1.65%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 624,083 650,298 624,440 598,367 571,976 509,952 495,995 16.50%
Div Payout % 101.42% 117.91% 111.72% 106.98% 110.13% 103.91% 98.98% -
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 612,857 662,055 648,747 711,774 714,424 612,824 597,907 1.65%
NOSH 5,198,112 5,196,666 5,198,295 5,210,650 5,203,382 5,202,247 5,194,679 0.04%
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% 10.01% 10.32% 10.39% 9.82% 9.48% 9.86% -
ROE 100.40% 83.30% 86.15% 78.58% 72.70% 80.09% 83.81% -
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 105.33 104.33 102.49 101.86 100.54 98.87 97.79 5.06%
EPS 11.84 10.61 10.75 10.73 9.98 9.43 9.65 14.56%
DPS 12.00 12.50 12.00 11.50 11.00 9.75 9.55 16.39%
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 104.98 103.95 102.14 101.76 100.30 98.61 97.39 5.11%
EPS 11.80 10.57 10.72 10.72 9.96 9.41 9.61 14.62%
DPS 11.97 12.47 11.97 11.47 10.97 9.78 9.51 16.52%
NAPS 0.1175 0.1269 0.1244 0.1365 0.137 0.1175 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 3.00 3.08 2.90 3.34 3.44 -15.92%
P/EPS 23.57 26.95 28.55 29.25 29.25 34.98 34.83 -22.86%
EY 4.24 3.71 3.50 3.42 3.42 2.86 2.87 29.62%
DY 4.30 4.37 3.91 3.66 3.77 2.95 2.84 31.75%
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 2.92 2.95 3.17 3.37 3.46 -12.09%
P/EPS 25.34 26.95 27.81 28.04 31.96 35.30 35.04 -19.38%
EY 3.95 3.71 3.60 3.57 3.13 2.83 2.85 24.23%
DY 4.00 4.37 4.01 3.82 3.45 2.93 2.82 26.16%
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