[ASTRO] QoQ 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- 15.21%
YoY- 12.44%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,348,230 1,280,206 1,349,153 1,253,855 1,260,150 1,216,515 1,188,279 8.75%
PBT 201,822 154,706 196,074 168,284 127,160 152,693 131,546 32.91%
Tax -64,050 -44,172 -59,630 -39,287 -15,293 -29,135 -33,018 55.35%
NP 137,772 110,534 136,444 128,997 111,867 123,558 98,528 24.96%
-
NP to SH 139,971 113,409 137,659 128,332 111,386 123,712 98,833 26.03%
-
Tax Rate 31.74% 28.55% 30.41% 23.35% 12.03% 19.08% 25.10% -
Total Cost 1,210,458 1,169,672 1,212,709 1,124,858 1,148,283 1,092,957 1,089,751 7.23%
-
Net Worth 714,424 612,824 597,907 618,279 629,584 519,590 551,904 18.72%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 221,143 117,050 116,880 116,901 159,120 103,093 104,034 65.09%
Div Payout % 157.99% 103.21% 84.91% 91.09% 142.85% 83.33% 105.26% -
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 714,424 612,824 597,907 618,279 629,584 519,590 551,904 18.72%
NOSH 5,203,382 5,202,247 5,194,679 5,195,627 5,304,000 5,154,666 5,201,736 0.02%
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 10.22% 8.63% 10.11% 10.29% 8.88% 10.16% 8.29% -
ROE 19.59% 18.51% 23.02% 20.76% 17.69% 23.81% 17.91% -
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 25.91 24.61 25.97 24.13 23.76 23.60 22.84 8.74%
EPS 2.69 2.18 2.65 2.47 2.14 2.40 1.90 26.00%
DPS 4.25 2.25 2.25 2.25 3.00 2.00 2.00 65.06%
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 25.83 24.53 25.85 24.02 24.15 23.31 22.77 8.74%
EPS 2.68 2.17 2.64 2.46 2.13 2.37 1.89 26.13%
DPS 4.24 2.24 2.24 2.24 3.05 1.98 1.99 65.35%
NAPS 0.1369 0.1174 0.1146 0.1185 0.1206 0.0996 0.1057 18.76%
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 11.27 13.41 12.94 13.80 12.37 12.29 13.13 -9.65%
P/EPS 108.55 151.38 126.79 134.82 140.00 120.83 157.89 -22.05%
EY 0.92 0.66 0.79 0.74 0.71 0.83 0.63 28.62%
DY 1.46 0.68 0.67 0.68 1.02 0.69 0.67 67.84%
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 12.31 13.53 13.01 14.67 13.47 12.08 12.96 -3.36%
P/EPS 118.59 152.75 127.55 143.32 152.38 118.75 155.79 -16.58%
EY 0.84 0.65 0.78 0.70 0.66 0.84 0.64 19.81%
DY 1.33 0.68 0.67 0.64 0.94 0.70 0.68 56.20%
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