[ASTRO] QoQ TTM Result on 30-Apr-2016 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 5.5%
YoY- 16.06%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 5,612,646 5,616,964 5,567,360 5,508,063 5,475,370 5,421,794 5,327,569 3.51%
PBT 845,513 935,941 863,707 879,041 829,390 753,006 771,196 6.29%
Tax -228,521 -259,087 -232,103 -236,672 -221,429 -210,085 -221,145 2.20%
NP 616,992 676,854 631,604 642,369 607,961 542,921 550,051 7.91%
-
NP to SH 623,683 682,372 637,380 649,187 615,317 551,522 558,919 7.54%
-
Tax Rate 27.03% 27.68% 26.87% 26.92% 26.70% 27.90% 28.68% -
Total Cost 4,995,654 4,940,110 4,935,756 4,865,694 4,867,409 4,878,873 4,777,518 3.00%
-
Net Worth 628,666 591,519 558,440 577,863 612,857 662,055 648,747 -2.06%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 650,661 663,594 650,292 637,110 624,083 650,298 624,440 2.76%
Div Payout % 104.33% 97.25% 102.03% 98.14% 101.42% 117.91% 111.72% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 628,666 591,519 558,440 577,863 612,857 662,055 648,747 -2.06%
NOSH 5,199,892 5,207,034 5,204,481 5,210,669 5,198,112 5,196,666 5,198,295 0.02%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 10.99% 12.05% 11.34% 11.66% 11.10% 10.01% 10.32% -
ROE 99.21% 115.36% 114.14% 112.34% 100.40% 83.30% 86.15% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 107.94 107.87 106.97 105.71 105.33 104.33 102.49 3.49%
EPS 11.99 13.10 12.25 12.46 11.84 10.61 10.75 7.51%
DPS 12.50 12.75 12.50 12.25 12.00 12.50 12.00 2.74%
NAPS 0.1209 0.1136 0.1073 0.1109 0.1179 0.1274 0.1248 -2.08%
Adjusted Per Share Value based on latest NOSH - 5,210,669
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 107.54 107.62 106.67 105.54 104.91 103.89 102.08 3.51%
EPS 11.95 13.07 12.21 12.44 11.79 10.57 10.71 7.54%
DPS 12.47 12.71 12.46 12.21 11.96 12.46 11.96 2.80%
NAPS 0.1205 0.1133 0.107 0.1107 0.1174 0.1269 0.1243 -2.03%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 2.72 2.85 2.92 2.77 2.79 2.86 3.07 -
P/RPS 2.52 2.64 2.73 2.62 2.65 2.74 3.00 -10.92%
P/EPS 22.68 21.75 23.84 22.23 23.57 26.95 28.55 -14.16%
EY 4.41 4.60 4.19 4.50 4.24 3.71 3.50 16.57%
DY 4.60 4.47 4.28 4.42 4.30 4.37 3.91 11.38%
P/NAPS 22.50 25.09 27.21 24.98 23.66 22.45 24.60 -5.74%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 28/03/17 07/12/16 14/09/16 31/05/16 22/03/16 08/12/15 15/09/15 -
Price 2.87 2.65 2.95 2.76 3.00 2.86 2.99 -
P/RPS 2.66 2.46 2.76 2.61 2.85 2.74 2.92 -6.00%
P/EPS 23.93 20.22 24.09 22.15 25.34 26.95 27.81 -9.49%
EY 4.18 4.95 4.15 4.51 3.95 3.71 3.60 10.42%
DY 4.36 4.81 4.24 4.44 4.00 4.37 4.01 5.71%
P/NAPS 23.74 23.33 27.49 24.89 25.45 22.45 23.96 -0.61%

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