[ASTRO] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
05-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 2.99%
YoY- -29.07%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 4,628,154 4,503,192 4,264,967 4,177,836 4,109,872 3,944,112 3,846,677 13.13%
PBT 578,754 631,324 574,939 613,625 603,536 687,604 869,436 -23.78%
Tax -154,082 -176,088 -155,145 -165,034 -166,560 -194,144 -235,246 -24.59%
NP 424,672 455,236 419,794 448,590 436,976 493,460 634,190 -23.47%
-
NP to SH 425,936 456,544 417,999 446,454 433,506 489,128 629,061 -22.91%
-
Tax Rate 26.62% 27.89% 26.98% 26.89% 27.60% 28.23% 27.06% -
Total Cost 4,203,482 4,047,956 3,845,173 3,729,245 3,672,896 3,450,652 3,212,487 19.65%
-
Net Worth 551,119 526,063 185,463 66,127 0 0 0 -
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 415,547 415,039 - - - - - -
Div Payout % 97.56% 90.91% - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 551,119 526,063 185,463 66,127 0 0 0 -
NOSH 5,194,341 5,187,999 1,882,878 764,477 0 0 0 -
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 9.18% 10.11% 9.84% 10.74% 10.63% 12.51% 16.49% -
ROE 77.29% 86.79% 225.38% 675.14% 0.00% 0.00% 0.00% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 89.10 86.80 226.51 546.50 0.00 0.00 0.00 -
EPS 8.20 8.80 22.20 58.40 0.00 0.00 0.00 -
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1014 0.0985 0.0865 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,270,923
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 88.68 86.28 81.72 80.05 78.75 75.57 73.70 13.14%
EPS 8.16 8.75 8.01 8.55 8.31 9.37 12.05 -22.90%
DPS 7.96 7.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1008 0.0355 0.0127 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 - - - -
Price 3.00 2.95 2.79 2.71 0.00 0.00 0.00 -
P/RPS 3.37 3.40 1.23 0.50 0.00 0.00 0.00 -
P/EPS 36.59 33.52 12.57 4.64 0.00 0.00 0.00 -
EY 2.73 2.98 7.96 21.55 0.00 0.00 0.00 -
DY 2.67 2.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.28 29.09 28.32 31.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 11/09/13 12/06/13 14/03/13 05/12/12 - - - -
Price 2.96 3.03 2.76 2.97 0.00 0.00 0.00 -
P/RPS 3.32 3.49 1.22 0.54 0.00 0.00 0.00 -
P/EPS 36.10 34.43 12.43 5.09 0.00 0.00 0.00 -
EY 2.77 2.90 8.04 19.66 0.00 0.00 0.00 -
DY 2.70 2.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 27.90 29.88 28.02 34.34 0.00 0.00 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