[ASTRO] QoQ 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- 25.0%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
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 1,188,279 1,125,798 1,131,590 1,078,441 1,068,908 986,028 1,035,423 9.62%
PBT 131,546 157,831 114,720 158,451 129,867 171,901 212,434 -27.37%
Tax -33,018 -44,022 -31,369 -40,496 -34,744 -48,536 -53,767 -27.77%
NP 98,528 113,809 83,351 117,955 95,123 123,365 158,667 -27.23%
-
NP to SH 98,833 114,136 83,158 118,088 94,471 122,282 157,014 -26.57%
-
Tax Rate 25.10% 27.89% 27.34% 25.56% 26.75% 28.23% 25.31% -
Total Cost 1,089,751 1,011,989 1,048,239 960,486 973,785 862,663 876,756 15.61%
-
Net Worth 551,904 526,063 511,941 196,434 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 104,034 103,759 129,934 34,063 - - - -
Div Payout % 105.26% 90.91% 156.25% 28.85% - - - -
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 551,904 526,063 511,941 196,434 0 0 0 -
NOSH 5,201,736 5,187,999 5,197,374 2,270,923 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 8.29% 10.11% 7.37% 10.94% 8.90% 12.51% 15.32% -
ROE 17.91% 21.70% 16.24% 60.12% 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 22.84 21.70 21.77 47.49 0.00 0.00 0.00 -
EPS 1.90 2.20 1.60 5.20 0.00 0.00 0.00 -
DPS 2.00 2.00 2.50 1.50 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 22.78 21.58 21.70 20.68 20.49 18.90 19.85 9.62%
EPS 1.89 2.19 1.59 2.26 1.81 2.34 3.01 -26.69%
DPS 1.99 1.99 2.49 0.65 0.00 0.00 0.00 -
NAPS 0.1058 0.1009 0.0982 0.0377 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 13.13 13.59 12.81 5.71 0.00 0.00 0.00 -
P/EPS 157.89 134.09 174.37 52.12 0.00 0.00 0.00 -
EY 0.63 0.75 0.57 1.92 0.00 0.00 0.00 -
DY 0.67 0.68 0.90 0.55 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 12.96 13.96 12.68 6.25 0.00 0.00 0.00 -
P/EPS 155.79 137.73 172.50 57.12 0.00 0.00 0.00 -
EY 0.64 0.73 0.58 1.75 0.00 0.00 0.00 -
DY 0.68 0.66 0.91 0.51 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