[ASTRO] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 25.59%
YoY- -3.14%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 5,530,753 5,523,333 5,491,686 5,304,376 5,612,647 5,620,212 5,582,248 -0.61%
PBT 1,073,151 1,086,282 1,217,432 1,078,000 845,513 876,980 897,970 12.57%
Tax -309,175 -308,361 -342,548 -308,592 -228,521 -244,924 -247,194 16.03%
NP 763,976 777,921 874,884 769,408 616,992 632,056 650,776 11.25%
-
NP to SH 770,636 785,132 884,330 783,292 623,683 638,141 655,206 11.39%
-
Tax Rate 28.81% 28.39% 28.14% 28.63% 27.03% 27.93% 27.53% -
Total Cost 4,766,777 4,745,412 4,616,802 4,534,968 4,995,655 4,988,156 4,931,472 -2.23%
-
Net Worth 653,821 664,287 679,652 642,674 629,409 591,617 558,852 10.99%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 651,735 625,212 624,968 624,967 650,754 624,947 624,997 2.82%
Div Payout % 84.57% 79.63% 70.67% 79.79% 104.34% 97.93% 95.39% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 653,821 664,287 679,652 642,674 629,409 591,617 558,852 10.99%
NOSH 5,213,883 5,213,883 5,208,068 5,208,058 5,206,035 5,207,899 5,208,314 0.07%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 13.81% 14.08% 15.93% 14.51% 10.99% 11.25% 11.66% -
ROE 117.87% 118.19% 130.11% 121.88% 99.09% 107.86% 117.24% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 106.08 106.01 105.45 101.85 107.81 107.92 107.18 -0.68%
EPS 14.79 15.07 16.98 15.04 11.98 12.25 12.58 11.36%
DPS 12.50 12.00 12.00 12.00 12.50 12.00 12.00 2.75%
NAPS 0.1254 0.1275 0.1305 0.1234 0.1209 0.1136 0.1073 10.91%
Adjusted Per Share Value based on latest NOSH - 5,208,058
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 105.97 105.83 105.22 101.64 107.54 107.69 106.96 -0.61%
EPS 14.77 15.04 16.94 15.01 11.95 12.23 12.55 11.43%
DPS 12.49 11.98 11.97 11.97 12.47 11.97 11.98 2.81%
NAPS 0.1253 0.1273 0.1302 0.1231 0.1206 0.1134 0.1071 10.99%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 2.60 2.81 2.58 2.70 2.72 2.85 2.92 -
P/RPS 2.45 2.65 2.45 2.65 2.52 2.64 2.72 -6.71%
P/EPS 17.59 18.65 15.19 17.95 22.70 23.26 23.21 -16.83%
EY 5.68 5.36 6.58 5.57 4.40 4.30 4.31 20.14%
DY 4.81 4.27 4.65 4.44 4.60 4.21 4.11 11.02%
P/NAPS 20.73 22.04 19.77 21.88 22.50 25.09 27.21 -16.54%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 28/03/18 06/12/17 14/09/17 14/06/17 28/03/17 07/12/16 14/09/16 -
Price 2.02 2.80 2.63 2.67 2.87 2.65 2.95 -
P/RPS 1.90 2.64 2.49 2.62 2.66 2.46 2.75 -21.79%
P/EPS 13.67 18.58 15.49 17.75 23.96 21.63 23.45 -30.14%
EY 7.32 5.38 6.46 5.63 4.17 4.62 4.26 43.31%
DY 6.19 4.29 4.56 4.49 4.36 4.53 4.07 32.14%
P/NAPS 16.11 21.96 20.15 21.64 23.74 23.33 27.49 -29.90%

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