[ASTRO] YoY TTM 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- -2.06%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 5,539,988 5,616,964 5,421,794 5,143,364 4,662,182 4,168,800 5.84%
PBT 1,002,490 935,941 753,006 646,224 556,789 672,653 8.30%
Tax -276,099 -259,087 -210,085 -158,382 -137,544 -177,543 9.22%
NP 726,391 676,854 542,921 487,842 419,245 495,110 7.96%
-
NP to SH 733,926 682,372 551,522 490,786 419,839 491,855 8.32%
-
Tax Rate 27.54% 27.68% 27.90% 24.51% 24.70% 26.39% -
Total Cost 4,813,597 4,940,110 4,878,873 4,655,522 4,242,937 3,673,690 5.55%
-
Net Worth 664,287 591,519 662,055 612,824 519,590 196,434 27.57%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 650,783 663,594 650,298 509,952 440,822 34,063 80.33%
Div Payout % 88.67% 97.25% 117.91% 103.91% 105.00% 6.93% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 664,287 591,519 662,055 612,824 519,590 196,434 27.57%
NOSH 5,213,883 5,207,034 5,196,666 5,202,247 5,154,666 2,270,923 18.07%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 13.11% 12.05% 10.01% 9.48% 8.99% 11.88% -
ROE 110.48% 115.36% 83.30% 80.09% 80.80% 250.39% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 106.33 107.87 104.33 98.87 90.45 183.57 -10.34%
EPS 14.09 13.10 10.61 9.43 8.14 21.66 -8.23%
DPS 12.50 12.75 12.50 9.75 8.50 1.50 52.77%
NAPS 0.1275 0.1136 0.1274 0.1178 0.1008 0.0865 8.06%
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 CAGR
RPS 106.15 107.62 103.89 98.55 89.33 79.88 5.84%
EPS 14.06 13.07 10.57 9.40 8.04 9.42 8.33%
DPS 12.47 12.71 12.46 9.77 8.45 0.65 80.48%
NAPS 0.1273 0.1133 0.1269 0.1174 0.0996 0.0376 27.60%
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 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 -
P/RPS 2.64 2.64 2.74 3.34 3.21 1.48 12.26%
P/EPS 19.95 21.75 26.95 34.98 35.61 12.51 9.77%
EY 5.01 4.60 3.71 2.86 2.81 7.99 -8.90%
DY 4.45 4.47 4.37 2.95 2.93 0.55 51.87%
P/NAPS 22.04 25.09 22.45 28.01 28.77 31.33 -6.78%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 - -
Price 2.80 2.65 2.86 3.33 2.85 0.00 -
P/RPS 2.63 2.46 2.74 3.37 3.15 0.00 -
P/EPS 19.88 20.22 26.95 35.30 34.99 0.00 -
EY 5.03 4.95 3.71 2.83 2.86 0.00 -
DY 4.46 4.81 4.37 2.93 2.98 0.00 -
P/NAPS 21.96 23.33 22.45 28.27 28.27 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