[ASTRO] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
11-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -6.7%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 5,015,420 4,790,742 4,707,456 4,628,154 4,503,192 4,264,967 4,177,836 12.99%
PBT 673,136 569,231 589,428 578,754 631,324 574,939 613,625 6.38%
Tax -157,148 -121,470 -141,569 -154,082 -176,088 -155,145 -165,034 -3.22%
NP 515,988 447,761 447,858 424,672 455,236 419,794 448,590 9.80%
-
NP to SH 513,328 447,950 448,752 425,936 456,544 417,999 446,454 9.77%
-
Tax Rate 23.35% 21.34% 24.02% 26.62% 27.89% 26.98% 26.89% -
Total Cost 4,499,432 4,342,981 4,259,597 4,203,482 4,047,956 3,845,173 3,729,245 13.37%
-
Net Worth 618,279 618,272 521,933 551,119 526,063 185,463 66,127 345.63%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 467,606 468,782 414,232 415,547 415,039 - - -
Div Payout % 91.09% 104.65% 92.31% 97.56% 90.91% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 618,279 618,272 521,933 551,119 526,063 185,463 66,127 345.63%
NOSH 5,195,627 5,208,697 5,177,907 5,194,341 5,187,999 1,882,878 764,477 260.05%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.29% 9.35% 9.51% 9.18% 10.11% 9.84% 10.74% -
ROE 83.03% 72.45% 85.98% 77.29% 86.79% 225.38% 675.14% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 96.53 91.98 90.91 89.10 86.80 226.51 546.50 -68.61%
EPS 9.88 8.62 8.67 8.20 8.80 22.20 58.40 -69.51%
DPS 9.00 9.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 0.119 0.1187 0.1008 0.1061 0.1014 0.0985 0.0865 23.76%
Adjusted Per Share Value based on latest NOSH - 5,201,736
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 96.16 91.85 90.25 88.73 86.34 81.77 80.10 12.99%
EPS 9.84 8.59 8.60 8.17 8.75 8.01 8.56 9.76%
DPS 8.97 8.99 7.94 7.97 7.96 0.00 0.00 -
NAPS 0.1185 0.1185 0.1001 0.1057 0.1009 0.0356 0.0127 345.02%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 3.33 2.94 2.90 3.00 2.95 2.79 2.71 -
P/RPS 3.45 3.20 3.19 3.37 3.40 1.23 0.50 263.72%
P/EPS 33.70 34.19 33.46 36.59 33.52 12.57 4.64 276.40%
EY 2.97 2.93 2.99 2.73 2.98 7.96 21.55 -73.41%
DY 2.70 3.06 2.76 2.67 2.71 0.00 0.00 -
P/NAPS 27.98 24.77 28.77 28.28 29.09 28.32 31.33 -7.28%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 31/03/14 05/12/13 11/09/13 12/06/13 14/03/13 05/12/12 -
Price 3.54 3.20 2.85 2.96 3.03 2.76 2.97 -
P/RPS 3.67 3.48 3.13 3.32 3.49 1.22 0.54 260.05%
P/EPS 35.83 37.21 32.88 36.10 34.43 12.43 5.09 268.61%
EY 2.79 2.69 3.04 2.77 2.90 8.04 19.66 -72.89%
DY 2.54 2.81 2.81 2.70 2.64 0.00 0.00 -
P/NAPS 29.75 26.96 28.27 27.90 29.88 28.02 34.34 -9.14%

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