[ASTRO] QoQ TTM Result on 31-Jan-2013 [#4]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -15.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 4,662,182 4,524,108 4,404,737 4,264,967 4,168,800 4,085,672 11.11%
PBT 556,789 562,547 560,868 574,938 672,653 666,770 -13.40%
Tax -137,544 -148,905 -150,631 -155,145 -177,543 -184,741 -20.99%
NP 419,245 413,642 410,237 419,793 495,110 482,029 -10.54%
-
NP to SH 419,839 414,215 409,853 417,999 491,855 477,286 -9.73%
-
Tax Rate 24.70% 26.47% 26.86% 26.98% 26.39% 27.71% -
Total Cost 4,242,937 4,110,466 3,994,500 3,845,174 3,673,690 3,603,643 13.93%
-
Net Worth 519,590 551,904 526,063 511,941 196,434 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 440,822 371,792 267,758 163,998 34,063 - -
Div Payout % 105.00% 89.76% 65.33% 39.23% 6.93% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 519,590 551,904 526,063 511,941 196,434 0 -
NOSH 5,154,666 5,201,736 5,187,999 5,197,374 2,270,923 0 -
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.99% 9.14% 9.31% 9.84% 11.88% 11.80% -
ROE 80.80% 75.05% 77.91% 81.65% 250.39% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 90.45 86.97 84.90 82.06 183.57 0.00 -
EPS 8.14 7.96 7.90 8.04 21.66 0.00 -
DPS 8.50 7.15 5.16 3.16 1.50 0.00 -
NAPS 0.1008 0.1061 0.1014 0.0985 0.0865 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,197,374
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 89.33 86.68 84.40 81.72 79.88 78.28 11.12%
EPS 8.04 7.94 7.85 8.01 9.42 9.15 -9.81%
DPS 8.45 7.12 5.13 3.14 0.65 0.00 -
NAPS 0.0996 0.1057 0.1008 0.0981 0.0376 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 - -
Price 2.90 3.00 2.95 2.79 2.71 0.00 -
P/RPS 3.21 3.45 3.47 3.40 1.48 0.00 -
P/EPS 35.61 37.67 37.34 34.69 12.51 0.00 -
EY 2.81 2.65 2.68 2.88 7.99 0.00 -
DY 2.93 2.38 1.75 1.13 0.55 0.00 -
P/NAPS 28.77 28.28 29.09 28.32 31.33 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 05/12/13 11/09/13 - - - - -
Price 2.85 2.96 0.00 0.00 0.00 0.00 -
P/RPS 3.15 3.40 0.00 0.00 0.00 0.00 -
P/EPS 34.99 37.17 0.00 0.00 0.00 0.00 -
EY 2.86 2.69 0.00 0.00 0.00 0.00 -
DY 2.98 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 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