[ASTRO] QoQ TTM 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- 3.17%
YoY- 12.79%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 5,231,444 5,143,364 5,079,673 4,918,799 4,790,742 4,662,182 4,524,108 10.13%
PBT 720,886 646,224 644,211 579,683 569,230 556,789 562,547 17.92%
Tax -207,139 -158,382 -143,345 -116,733 -121,468 -137,544 -148,905 24.53%
NP 513,747 487,842 500,866 462,950 447,762 419,245 413,642 15.49%
-
NP to SH 519,371 490,786 501,089 462,263 448,067 419,839 414,215 16.23%
-
Tax Rate 28.73% 24.51% 22.25% 20.14% 21.34% 24.70% 26.47% -
Total Cost 4,717,697 4,655,522 4,578,807 4,455,849 4,342,980 4,242,937 4,110,466 9.59%
-
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 571,976 509,952 495,995 483,149 470,008 440,822 371,792 33.16%
Div Payout % 110.13% 103.91% 98.98% 104.52% 104.90% 105.00% 89.76% -
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 9.82% 9.48% 9.86% 9.41% 9.35% 8.99% 9.14% -
ROE 72.70% 80.09% 83.81% 74.77% 71.17% 80.80% 75.05% -
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 100.54 98.87 97.79 94.67 90.32 90.45 86.97 10.11%
EPS 9.98 9.43 9.65 8.90 8.45 8.14 7.96 16.22%
DPS 11.00 9.75 9.55 9.30 8.86 8.50 7.15 33.16%
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 100.30 98.61 97.39 94.31 91.85 89.39 86.74 10.13%
EPS 9.96 9.41 9.61 8.86 8.59 8.05 7.94 16.26%
DPS 10.97 9.78 9.51 9.26 9.01 8.45 7.13 33.16%
NAPS 0.137 0.1175 0.1146 0.1185 0.1207 0.0996 0.1058 18.74%
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 2.90 3.34 3.44 3.52 3.25 3.21 3.45 -10.90%
P/EPS 29.25 34.98 34.83 37.43 34.80 35.61 37.67 -15.48%
EY 3.42 2.86 2.87 2.67 2.87 2.81 2.65 18.48%
DY 3.77 2.95 2.84 2.79 3.01 2.93 2.38 35.77%
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 3.17 3.37 3.46 3.74 3.54 3.15 3.40 -4.55%
P/EPS 31.96 35.30 35.04 39.79 37.88 34.99 37.17 -9.55%
EY 3.13 2.83 2.85 2.51 2.64 2.86 2.69 10.59%
DY 3.45 2.93 2.82 2.63 2.77 2.98 2.41 26.93%
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