[ASTRO] QoQ Quarter Result on 31-Oct-2013 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 25.17%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,349,153 1,253,855 1,260,150 1,216,515 1,188,279 1,125,798 1,131,590 12.47%
PBT 196,074 168,284 127,160 152,693 131,546 157,831 114,720 43.09%
Tax -59,630 -39,287 -15,293 -29,135 -33,018 -44,022 -31,369 53.63%
NP 136,444 128,997 111,867 123,558 98,528 113,809 83,351 39.02%
-
NP to SH 137,659 128,332 111,386 123,712 98,833 114,136 83,158 40.06%
-
Tax Rate 30.41% 23.35% 12.03% 19.08% 25.10% 27.89% 27.34% -
Total Cost 1,212,709 1,124,858 1,148,283 1,092,957 1,089,751 1,011,989 1,048,239 10.23%
-
Net Worth 597,907 618,279 629,584 519,590 551,904 526,063 511,941 10.93%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 116,880 116,901 159,120 103,093 104,034 103,759 129,934 -6.83%
Div Payout % 84.91% 91.09% 142.85% 83.33% 105.26% 90.91% 156.25% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 597,907 618,279 629,584 519,590 551,904 526,063 511,941 10.93%
NOSH 5,194,679 5,195,627 5,304,000 5,154,666 5,201,736 5,187,999 5,197,374 -0.03%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 10.11% 10.29% 8.88% 10.16% 8.29% 10.11% 7.37% -
ROE 23.02% 20.76% 17.69% 23.81% 17.91% 21.70% 16.24% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 25.97 24.13 23.76 23.60 22.84 21.70 21.77 12.51%
EPS 2.65 2.47 2.14 2.40 1.90 2.20 1.60 40.11%
DPS 2.25 2.25 3.00 2.00 2.00 2.00 2.50 -6.80%
NAPS 0.1151 0.119 0.1187 0.1008 0.1061 0.1014 0.0985 10.97%
Adjusted Per Share Value based on latest NOSH - 5,154,666
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 25.85 24.02 24.15 23.31 22.77 21.57 21.68 12.47%
EPS 2.64 2.46 2.13 2.37 1.89 2.19 1.59 40.34%
DPS 2.24 2.24 3.05 1.98 1.99 1.99 2.49 -6.82%
NAPS 0.1146 0.1185 0.1206 0.0996 0.1057 0.1008 0.0981 10.95%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.36 3.33 2.94 2.90 3.00 2.95 2.79 -
P/RPS 12.94 13.80 12.37 12.29 13.13 13.59 12.81 0.67%
P/EPS 126.79 134.82 140.00 120.83 157.89 134.09 174.37 -19.18%
EY 0.79 0.74 0.71 0.83 0.63 0.75 0.57 24.38%
DY 0.67 0.68 1.02 0.69 0.67 0.68 0.90 -17.90%
P/NAPS 29.19 27.98 24.77 28.77 28.28 29.09 28.32 2.04%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 19/09/14 18/06/14 31/03/14 05/12/13 11/09/13 12/06/13 14/03/13 -
Price 3.38 3.54 3.20 2.85 2.96 3.03 2.76 -
P/RPS 13.01 14.67 13.47 12.08 12.96 13.96 12.68 1.73%
P/EPS 127.55 143.32 152.38 118.75 155.79 137.73 172.50 -18.27%
EY 0.78 0.70 0.66 0.84 0.64 0.73 0.58 21.90%
DY 0.67 0.64 0.94 0.70 0.68 0.66 0.91 -18.50%
P/NAPS 29.37 29.75 26.96 28.27 27.90 29.88 28.02 3.19%

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