[ASTRO] YoY Annualized Quarter 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- 31.43%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 4,937,608 5,243,760 5,304,376 5,451,124 5,320,352 5,015,420 4,503,192 1.54%
PBT 906,012 939,564 1,078,000 1,120,292 921,688 673,136 631,324 6.20%
Tax -228,752 -244,064 -308,592 -315,740 -254,768 -157,148 -176,088 4.45%
NP 677,260 695,500 769,408 804,552 666,920 515,988 455,236 6.84%
-
NP to SH 704,784 698,916 783,292 808,696 673,216 513,328 456,544 7.50%
-
Tax Rate 25.25% 25.98% 28.63% 28.18% 27.64% 23.35% 27.89% -
Total Cost 4,260,348 4,548,260 4,534,968 4,646,572 4,653,432 4,499,432 4,047,956 0.85%
-
Net Worth 692,982 684,582 642,674 577,863 711,774 618,279 526,063 4.69%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 417,145 521,388 624,967 625,280 573,171 467,606 415,039 0.08%
Div Payout % 59.19% 74.60% 79.79% 77.32% 85.14% 91.09% 90.91% -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 692,982 684,582 642,674 577,863 711,774 618,279 526,063 4.69%
NOSH 5,214,314 5,213,883 5,208,058 5,210,669 5,210,650 5,195,627 5,187,999 0.08%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 13.72% 13.26% 14.51% 14.76% 12.54% 10.29% 10.11% -
ROE 101.70% 102.09% 121.88% 139.95% 94.58% 83.03% 86.79% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 94.69 100.57 101.85 104.61 102.11 96.53 86.80 1.45%
EPS 13.52 13.40 15.04 15.52 12.92 9.88 8.80 7.41%
DPS 8.00 10.00 12.00 12.00 11.00 9.00 8.00 0.00%
NAPS 0.1329 0.1313 0.1234 0.1109 0.1366 0.119 0.1014 4.60%
Adjusted Per Share Value based on latest NOSH - 5,210,669
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 94.61 100.47 101.64 104.45 101.94 96.10 86.28 1.54%
EPS 13.50 13.39 15.01 15.50 12.90 9.84 8.75 7.49%
DPS 7.99 9.99 11.97 11.98 10.98 8.96 7.95 0.08%
NAPS 0.1328 0.1312 0.1231 0.1107 0.1364 0.1185 0.1008 4.70%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 1.45 1.91 2.70 2.77 3.14 3.33 2.95 -
P/RPS 1.53 1.90 2.65 2.65 3.08 3.45 3.40 -12.45%
P/EPS 10.73 14.25 17.95 17.85 24.30 33.70 33.52 -17.28%
EY 9.32 7.02 5.57 5.60 4.11 2.97 2.98 20.91%
DY 5.52 5.24 4.44 4.33 3.50 2.70 2.71 12.58%
P/NAPS 10.91 14.55 21.88 24.98 22.99 27.98 29.09 -15.07%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 25/06/19 06/06/18 14/06/17 31/05/16 16/06/15 18/06/14 12/06/13 -
Price 1.51 1.83 2.67 2.76 3.01 3.54 3.03 -
P/RPS 1.59 1.82 2.62 2.64 2.95 3.67 3.49 -12.27%
P/EPS 11.17 13.65 17.75 17.78 23.30 35.83 34.43 -17.09%
EY 8.95 7.33 5.63 5.62 4.29 2.79 2.90 20.65%
DY 5.30 5.46 4.49 4.35 3.65 2.54 2.64 12.31%
P/NAPS 11.36 13.94 21.64 24.89 22.04 29.75 29.88 -14.88%

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