[ASTRO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
19-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 107.27%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,330,088 5,231,444 3,883,214 2,603,008 1,253,855 4,790,742 3,530,592 -47.93%
PBT 230,422 720,887 519,065 364,359 168,284 569,231 442,071 -35.31%
Tax -63,692 -207,138 -143,089 -98,918 -39,287 -121,470 -106,177 -28.93%
NP 166,730 513,749 375,976 265,441 128,997 447,761 335,894 -37.38%
-
NP to SH 168,304 519,372 379,400 265,991 128,332 447,950 336,564 -37.07%
-
Tax Rate 27.64% 28.73% 27.57% 27.15% 23.35% 21.34% 24.02% -
Total Cost 1,163,358 4,717,695 3,507,238 2,337,567 1,124,858 4,342,981 3,194,698 -49.09%
-
Net Worth 711,774 713,811 612,237 597,960 618,279 618,272 521,933 23.04%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 143,292 571,881 350,815 233,781 116,901 468,782 310,674 -40.38%
Div Payout % 85.14% 110.11% 92.47% 87.89% 91.09% 104.65% 92.31% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 711,774 713,811 612,237 597,960 618,279 618,272 521,933 23.04%
NOSH 5,210,650 5,198,919 5,197,260 5,195,136 5,195,627 5,208,697 5,177,907 0.42%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.54% 9.82% 9.68% 10.20% 10.29% 9.35% 9.51% -
ROE 23.65% 72.76% 61.97% 44.48% 20.76% 72.45% 64.48% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 25.53 100.63 74.72 50.10 24.13 91.98 68.19 -48.14%
EPS 3.23 9.99 7.30 5.12 2.47 8.62 6.50 -37.34%
DPS 2.75 11.00 6.75 4.50 2.25 9.00 6.00 -40.63%
NAPS 0.1366 0.1373 0.1178 0.1151 0.119 0.1187 0.1008 22.52%
Adjusted Per Share Value based on latest NOSH - 5,194,679
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 25.50 100.30 74.45 49.91 24.04 91.85 67.69 -47.93%
EPS 3.23 9.96 7.27 5.10 2.46 8.59 6.45 -37.01%
DPS 2.75 10.96 6.73 4.48 2.24 8.99 5.96 -40.37%
NAPS 0.1365 0.1369 0.1174 0.1146 0.1185 0.1185 0.1001 23.03%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.14 2.92 3.30 3.36 3.33 2.94 2.90 -
P/RPS 12.30 2.90 4.42 6.71 13.80 3.20 4.25 103.48%
P/EPS 97.21 29.23 45.21 65.63 134.82 34.19 44.62 68.29%
EY 1.03 3.42 2.21 1.52 0.74 2.93 2.24 -40.51%
DY 0.88 3.77 2.05 1.34 0.68 3.06 2.07 -43.55%
P/NAPS 22.99 21.27 28.01 29.19 27.98 24.77 28.77 -13.92%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 16/06/15 30/03/15 11/12/14 19/09/14 18/06/14 31/03/14 05/12/13 -
Price 3.01 3.19 3.33 3.38 3.54 3.20 2.85 -
P/RPS 11.79 3.17 4.46 6.75 14.67 3.48 4.18 100.00%
P/EPS 93.19 31.93 45.62 66.02 143.32 37.21 43.85 65.52%
EY 1.07 3.13 2.19 1.51 0.70 2.69 2.28 -39.69%
DY 0.91 3.45 2.03 1.33 0.64 2.81 2.11 -43.00%
P/NAPS 22.04 23.23 28.27 29.37 29.75 26.96 28.27 -15.33%

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