[ASTRO] YoY Annualized Quarter Result on 30-Apr-2018 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
06-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -9.31%
YoY- -10.77%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 4,245,824 4,211,576 4,937,608 5,243,760 5,304,376 5,451,124 5,320,352 -3.68%
PBT 746,344 387,424 906,012 939,564 1,078,000 1,120,292 921,688 -3.45%
Tax -175,424 -95,592 -228,752 -244,064 -308,592 -315,740 -254,768 -6.02%
NP 570,920 291,832 677,260 695,500 769,408 804,552 666,920 -2.55%
-
NP to SH 564,984 295,364 704,784 698,916 783,292 808,696 673,216 -2.87%
-
Tax Rate 23.50% 24.67% 25.25% 25.98% 28.63% 28.18% 27.64% -
Total Cost 3,674,904 3,919,744 4,260,348 4,548,260 4,534,968 4,646,572 4,653,432 -3.85%
-
Net Worth 1,165,963 880,208 692,982 684,582 642,674 577,863 711,774 8.56%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 312,870 208,580 417,145 521,388 624,967 625,280 573,171 -9.58%
Div Payout % 55.38% 70.62% 59.19% 74.60% 79.79% 77.32% 85.14% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 1,165,963 880,208 692,982 684,582 642,674 577,863 711,774 8.56%
NOSH 5,214,506 5,214,506 5,214,314 5,213,883 5,208,058 5,210,669 5,210,650 0.01%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 13.45% 6.93% 13.72% 13.26% 14.51% 14.76% 12.54% -
ROE 48.46% 33.56% 101.70% 102.09% 121.88% 139.95% 94.58% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 81.42 80.77 94.69 100.57 101.85 104.61 102.11 -3.70%
EPS 10.84 5.68 13.52 13.40 15.04 15.52 12.92 -2.88%
DPS 6.00 4.00 8.00 10.00 12.00 12.00 11.00 -9.60%
NAPS 0.2236 0.1688 0.1329 0.1313 0.1234 0.1109 0.1366 8.55%
Adjusted Per Share Value based on latest NOSH - 5,213,883
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 81.35 80.70 94.61 100.47 101.64 104.45 101.94 -3.68%
EPS 10.83 5.66 13.50 13.39 15.01 15.50 12.90 -2.87%
DPS 5.99 4.00 7.99 9.99 11.97 11.98 10.98 -9.59%
NAPS 0.2234 0.1687 0.1328 0.1312 0.1231 0.1107 0.1364 8.56%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.99 0.945 1.45 1.91 2.70 2.77 3.14 -
P/RPS 1.22 1.17 1.53 1.90 2.65 2.65 3.08 -14.29%
P/EPS 9.14 16.68 10.73 14.25 17.95 17.85 24.30 -15.02%
EY 10.94 5.99 9.32 7.02 5.57 5.60 4.11 17.70%
DY 6.06 4.23 5.52 5.24 4.44 4.33 3.50 9.57%
P/NAPS 4.43 5.60 10.91 14.55 21.88 24.98 22.99 -23.98%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 22/06/21 18/06/20 25/06/19 06/06/18 14/06/17 31/05/16 16/06/15 -
Price 1.25 0.98 1.51 1.83 2.67 2.76 3.01 -
P/RPS 1.54 1.21 1.59 1.82 2.62 2.64 2.95 -10.25%
P/EPS 11.54 17.30 11.17 13.65 17.75 17.78 23.30 -11.04%
EY 8.67 5.78 8.95 7.33 5.63 5.62 4.29 12.42%
DY 4.80 4.08 5.30 5.46 4.49 4.35 3.65 4.66%
P/NAPS 5.59 5.81 11.36 13.94 21.64 24.89 22.04 -20.42%

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