[ASTRO] QoQ Cumulative Quarter Result on 30-Apr-2014 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -71.35%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 5,231,444 3,883,214 2,603,008 1,253,855 4,790,742 3,530,592 2,314,077 71.99%
PBT 720,887 519,065 364,359 168,284 569,231 442,071 289,377 83.46%
Tax -207,138 -143,089 -98,918 -39,287 -121,470 -106,177 -77,041 93.00%
NP 513,749 375,976 265,441 128,997 447,761 335,894 212,336 79.93%
-
NP to SH 519,372 379,400 265,991 128,332 447,950 336,564 212,968 80.88%
-
Tax Rate 28.73% 27.57% 27.15% 23.35% 21.34% 24.02% 26.62% -
Total Cost 4,717,695 3,507,238 2,337,567 1,124,858 4,342,981 3,194,698 2,101,741 71.18%
-
Net Worth 713,811 612,237 597,960 618,279 618,272 521,933 551,119 18.76%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 571,881 350,815 233,781 116,901 468,782 310,674 207,773 96.03%
Div Payout % 110.11% 92.47% 87.89% 91.09% 104.65% 92.31% 97.56% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 713,811 612,237 597,960 618,279 618,272 521,933 551,119 18.76%
NOSH 5,198,919 5,197,260 5,195,136 5,195,627 5,208,697 5,177,907 5,194,341 0.05%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 9.82% 9.68% 10.20% 10.29% 9.35% 9.51% 9.18% -
ROE 72.76% 61.97% 44.48% 20.76% 72.45% 64.48% 38.64% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 100.63 74.72 50.10 24.13 91.98 68.19 44.55 71.89%
EPS 9.99 7.30 5.12 2.47 8.62 6.50 4.10 80.77%
DPS 11.00 6.75 4.50 2.25 9.00 6.00 4.00 95.92%
NAPS 0.1373 0.1178 0.1151 0.119 0.1187 0.1008 0.1061 18.69%
Adjusted Per Share Value based on latest NOSH - 5,195,627
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 100.24 74.41 49.88 24.02 91.79 67.65 44.34 71.99%
EPS 9.95 7.27 5.10 2.46 8.58 6.45 4.08 80.88%
DPS 10.96 6.72 4.48 2.24 8.98 5.95 3.98 96.10%
NAPS 0.1368 0.1173 0.1146 0.1185 0.1185 0.10 0.1056 18.78%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.92 3.30 3.36 3.33 2.94 2.90 3.00 -
P/RPS 2.90 4.42 6.71 13.80 3.20 4.25 6.73 -42.86%
P/EPS 29.23 45.21 65.63 134.82 34.19 44.62 73.17 -45.66%
EY 3.42 2.21 1.52 0.74 2.93 2.24 1.37 83.71%
DY 3.77 2.05 1.34 0.68 3.06 2.07 1.33 99.91%
P/NAPS 21.27 28.01 29.19 27.98 24.77 28.77 28.28 -17.25%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 11/12/14 19/09/14 18/06/14 31/03/14 05/12/13 11/09/13 -
Price 3.19 3.33 3.38 3.54 3.20 2.85 2.96 -
P/RPS 3.17 4.46 6.75 14.67 3.48 4.18 6.64 -38.83%
P/EPS 31.93 45.62 66.02 143.32 37.21 43.85 72.20 -41.86%
EY 3.13 2.19 1.51 0.70 2.69 2.28 1.39 71.54%
DY 3.45 2.03 1.33 0.64 2.81 2.11 1.35 86.60%
P/NAPS 23.23 28.27 29.37 29.75 26.96 28.27 27.90 -11.46%

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