[ASTRO] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
11-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 42.64%
YoY- 12.73%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 4,142,500 4,215,159 4,073,565 3,883,214 3,530,592 3,133,377 2,811,254 6.66%
PBT 814,712 657,735 551,184 519,065 442,071 460,219 657,002 3.64%
Tax -231,271 -183,693 -146,035 -143,089 -106,177 -123,776 -181,479 4.11%
NP 583,441 474,042 405,149 375,976 335,894 336,443 475,523 3.46%
-
NP to SH 588,849 478,606 411,551 379,400 336,564 334,841 472,047 3.75%
-
Tax Rate 28.39% 27.93% 26.49% 27.57% 24.02% 26.90% 27.62% -
Total Cost 3,559,059 3,741,117 3,668,416 3,507,238 3,194,698 2,796,934 2,335,731 7.26%
-
Net Worth 664,287 591,617 662,852 612,237 521,933 66,127 0 -
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 468,909 468,711 429,240 350,815 310,674 - - -
Div Payout % 79.63% 97.93% 104.30% 92.47% 92.31% - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 664,287 591,617 662,852 612,237 521,933 66,127 0 -
NOSH 5,213,883 5,207,900 5,202,920 5,197,260 5,177,907 764,477 0 -
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 14.08% 11.25% 9.95% 9.68% 9.51% 10.74% 16.91% -
ROE 88.64% 80.90% 62.09% 61.97% 64.48% 506.36% 0.00% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 79.51 80.94 78.29 74.72 68.19 409.87 0.00 -
EPS 11.30 9.19 7.91 7.30 6.50 43.80 0.00 -
DPS 9.00 9.00 8.25 6.75 6.00 0.00 0.00 -
NAPS 0.1275 0.1136 0.1274 0.1178 0.1008 0.0865 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,202,247
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 79.37 80.77 78.05 74.41 67.65 60.04 53.87 6.66%
EPS 11.28 9.17 7.89 7.27 6.45 6.42 9.04 3.75%
DPS 8.98 8.98 8.22 6.72 5.95 0.00 0.00 -
NAPS 0.1273 0.1134 0.127 0.1173 0.10 0.0127 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 2.81 2.85 2.86 3.30 2.90 2.71 0.00 -
P/RPS 3.53 3.52 3.65 4.42 4.25 0.66 0.00 -
P/EPS 24.86 31.01 36.16 45.21 44.62 6.19 0.00 -
EY 4.02 3.22 2.77 2.21 2.24 16.16 0.00 -
DY 3.20 3.16 2.88 2.05 2.07 0.00 0.00 -
P/NAPS 22.04 25.09 22.45 28.01 28.77 31.33 0.00 -
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 05/12/12 - -
Price 2.80 2.65 2.86 3.33 2.85 2.97 0.00 -
P/RPS 3.52 3.27 3.65 4.46 4.18 0.72 0.00 -
P/EPS 24.77 28.84 36.16 45.62 43.85 6.78 0.00 -
EY 4.04 3.47 2.77 2.19 2.28 14.75 0.00 -
DY 3.21 3.40 2.88 2.03 2.11 0.00 0.00 -
P/NAPS 21.96 23.33 22.45 28.27 28.27 34.34 0.00 -

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