[ASTRO] QoQ TTM 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- -1.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 4,790,742 4,662,182 4,524,108 4,404,737 4,264,967 4,168,800 4,085,672 11.16%
PBT 569,230 556,789 562,547 560,868 574,938 672,653 666,770 -9.98%
Tax -121,468 -137,544 -148,905 -150,631 -155,145 -177,543 -184,741 -24.32%
NP 447,762 419,245 413,642 410,237 419,793 495,110 482,029 -4.78%
-
NP to SH 448,067 419,839 414,215 409,853 417,999 491,855 477,286 -4.11%
-
Tax Rate 21.34% 24.70% 26.47% 26.86% 26.98% 26.39% 27.71% -
Total Cost 4,342,980 4,242,937 4,110,466 3,994,500 3,845,174 3,673,690 3,603,643 13.20%
-
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 470,008 440,822 371,792 267,758 163,998 34,063 - -
Div Payout % 104.90% 105.00% 89.76% 65.33% 39.23% 6.93% - -
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 9.35% 8.99% 9.14% 9.31% 9.84% 11.88% 11.80% -
ROE 71.17% 80.80% 75.05% 77.91% 81.65% 250.39% 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 90.32 90.45 86.97 84.90 82.06 183.57 0.00 -
EPS 8.45 8.14 7.96 7.90 8.04 21.66 0.00 -
DPS 8.86 8.50 7.15 5.16 3.16 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 91.85 89.39 86.74 84.45 81.77 79.93 78.33 11.16%
EPS 8.59 8.05 7.94 7.86 8.01 9.43 9.15 -4.11%
DPS 9.01 8.45 7.13 5.13 3.14 0.65 0.00 -
NAPS 0.1207 0.0996 0.1058 0.1009 0.0982 0.0377 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 3.25 3.21 3.45 3.47 3.40 1.48 0.00 -
P/EPS 34.80 35.61 37.67 37.34 34.69 12.51 0.00 -
EY 2.87 2.81 2.65 2.68 2.88 7.99 0.00 -
DY 3.01 2.93 2.38 1.75 1.13 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 - - - - -
Price 3.20 2.85 2.96 0.00 0.00 0.00 0.00 -
P/RPS 3.54 3.15 3.40 0.00 0.00 0.00 0.00 -
P/EPS 37.88 34.99 37.17 0.00 0.00 0.00 0.00 -
EY 2.64 2.86 2.69 0.00 0.00 0.00 0.00 -
DY 2.77 2.98 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 26.96 28.27 27.90 0.00 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