[ASTRO] QoQ Quarter Result on 30-Apr-2013 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
12-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 37.25%
YoY- -6.66%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,260,150 1,216,515 1,188,279 1,125,798 1,131,590 1,078,441 1,068,908 11.56%
PBT 127,160 152,693 131,546 157,831 114,720 158,451 129,867 -1.39%
Tax -15,293 -29,135 -33,018 -44,022 -31,369 -40,496 -34,744 -42.04%
NP 111,867 123,558 98,528 113,809 83,351 117,955 95,123 11.38%
-
NP to SH 111,386 123,712 98,833 114,136 83,158 118,088 94,471 11.57%
-
Tax Rate 12.03% 19.08% 25.10% 27.89% 27.34% 25.56% 26.75% -
Total Cost 1,148,283 1,092,957 1,089,751 1,011,989 1,048,239 960,486 973,785 11.58%
-
Net Worth 629,584 519,590 551,904 526,063 511,941 196,434 0 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 159,120 103,093 104,034 103,759 129,934 34,063 - -
Div Payout % 142.85% 83.33% 105.26% 90.91% 156.25% 28.85% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 629,584 519,590 551,904 526,063 511,941 196,434 0 -
NOSH 5,304,000 5,154,666 5,201,736 5,187,999 5,197,374 2,270,923 0 -
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.88% 10.16% 8.29% 10.11% 7.37% 10.94% 8.90% -
ROE 17.69% 23.81% 17.91% 21.70% 16.24% 60.12% 0.00% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 23.76 23.60 22.84 21.70 21.77 47.49 0.00 -
EPS 2.14 2.40 1.90 2.20 1.60 5.20 0.00 -
DPS 3.00 2.00 2.00 2.00 2.50 1.50 0.00 -
NAPS 0.1187 0.1008 0.1061 0.1014 0.0985 0.0865 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,187,999
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 24.15 23.31 22.77 21.57 21.68 20.66 20.48 11.58%
EPS 2.13 2.37 1.89 2.19 1.59 2.26 1.81 11.43%
DPS 3.05 1.98 1.99 1.99 2.49 0.65 0.00 -
NAPS 0.1206 0.0996 0.1057 0.1008 0.0981 0.0376 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 - -
Price 2.94 2.90 3.00 2.95 2.79 2.71 0.00 -
P/RPS 12.37 12.29 13.13 13.59 12.81 5.71 0.00 -
P/EPS 140.00 120.83 157.89 134.09 174.37 52.12 0.00 -
EY 0.71 0.83 0.63 0.75 0.57 1.92 0.00 -
DY 1.02 0.69 0.67 0.68 0.90 0.55 0.00 -
P/NAPS 24.77 28.77 28.28 29.09 28.32 31.33 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 05/12/13 11/09/13 12/06/13 14/03/13 05/12/12 - -
Price 3.20 2.85 2.96 3.03 2.76 2.97 0.00 -
P/RPS 13.47 12.08 12.96 13.96 12.68 6.25 0.00 -
P/EPS 152.38 118.75 155.79 137.73 172.50 57.12 0.00 -
EY 0.66 0.84 0.64 0.73 0.58 1.75 0.00 -
DY 0.94 0.70 0.68 0.66 0.91 0.51 0.00 -
P/NAPS 26.96 28.27 27.90 29.88 28.02 34.34 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