[ASTRO] QoQ Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 2.67%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 5,431,420 5,398,268 5,320,352 5,231,444 5,177,618 5,206,016 5,015,420 5.44%
PBT 734,912 829,336 921,688 720,887 692,086 728,718 673,136 6.01%
Tax -194,713 -225,844 -254,768 -207,138 -190,785 -197,836 -157,148 15.31%
NP 540,198 603,492 666,920 513,749 501,301 530,882 515,988 3.09%
-
NP to SH 548,734 611,082 673,216 519,372 505,866 531,982 513,328 4.53%
-
Tax Rate 26.49% 27.23% 27.64% 28.73% 27.57% 27.15% 23.35% -
Total Cost 4,891,221 4,794,776 4,653,432 4,717,695 4,676,317 4,675,134 4,499,432 5.70%
-
Net Worth 662,852 648,495 711,774 713,811 612,237 597,960 618,279 4.73%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 572,321 571,590 573,171 571,881 467,753 467,562 467,606 14.37%
Div Payout % 104.30% 93.54% 85.14% 110.11% 92.47% 87.89% 91.09% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 662,852 648,495 711,774 713,811 612,237 597,960 618,279 4.73%
NOSH 5,202,920 5,196,275 5,210,650 5,198,919 5,197,260 5,195,136 5,195,627 0.09%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.95% 11.18% 12.54% 9.82% 9.68% 10.20% 10.29% -
ROE 82.78% 94.23% 94.58% 72.76% 82.63% 88.97% 83.03% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 104.39 103.89 102.11 100.63 99.62 100.21 96.53 5.34%
EPS 10.55 11.76 12.92 9.99 9.73 10.24 9.88 4.45%
DPS 11.00 11.00 11.00 11.00 9.00 9.00 9.00 14.27%
NAPS 0.1274 0.1248 0.1366 0.1373 0.1178 0.1151 0.119 4.63%
Adjusted Per Share Value based on latest NOSH - 5,203,382
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 104.07 103.43 101.94 100.24 99.21 99.75 96.10 5.43%
EPS 10.51 11.71 12.90 9.95 9.69 10.19 9.84 4.47%
DPS 10.97 10.95 10.98 10.96 8.96 8.96 8.96 14.40%
NAPS 0.127 0.1243 0.1364 0.1368 0.1173 0.1146 0.1185 4.71%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.86 3.07 3.14 2.92 3.30 3.36 3.33 -
P/RPS 2.74 2.96 3.08 2.90 3.31 3.35 3.45 -14.20%
P/EPS 27.12 26.11 24.30 29.23 33.90 32.81 33.70 -13.44%
EY 3.69 3.83 4.11 3.42 2.95 3.05 2.97 15.52%
DY 3.85 3.58 3.50 3.77 2.73 2.68 2.70 26.60%
P/NAPS 22.45 24.60 22.99 21.27 28.01 29.19 27.98 -13.61%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 08/12/15 15/09/15 16/06/15 30/03/15 11/12/14 19/09/14 18/06/14 -
Price 2.86 2.99 3.01 3.19 3.33 3.38 3.54 -
P/RPS 2.74 2.88 2.95 3.17 3.34 3.37 3.67 -17.65%
P/EPS 27.12 25.43 23.30 31.93 34.21 33.01 35.83 -16.90%
EY 3.69 3.93 4.29 3.13 2.92 3.03 2.79 20.42%
DY 3.85 3.68 3.65 3.45 2.70 2.66 2.54 31.85%
P/NAPS 22.45 23.96 22.04 23.23 28.27 29.37 29.75 -17.07%

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