[ASTRO] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
11-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 1.06%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 4,918,799 4,790,742 4,662,182 4,524,108 4,404,737 4,264,967 4,168,800 11.69%
PBT 579,683 569,230 556,789 562,547 560,868 574,938 672,653 -9.46%
Tax -116,733 -121,468 -137,544 -148,905 -150,631 -155,145 -177,543 -24.44%
NP 462,950 447,762 419,245 413,642 410,237 419,793 495,110 -4.39%
-
NP to SH 462,263 448,067 419,839 414,215 409,853 417,999 491,855 -4.06%
-
Tax Rate 20.14% 21.34% 24.70% 26.47% 26.86% 26.98% 26.39% -
Total Cost 4,455,849 4,342,980 4,242,937 4,110,466 3,994,500 3,845,174 3,673,690 13.77%
-
Net Worth 618,279 629,584 519,590 551,904 526,063 511,941 196,434 115.22%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 483,149 470,008 440,822 371,792 267,758 163,998 34,063 488.80%
Div Payout % 104.52% 104.90% 105.00% 89.76% 65.33% 39.23% 6.93% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 618,279 629,584 519,590 551,904 526,063 511,941 196,434 115.22%
NOSH 5,195,627 5,304,000 5,154,666 5,201,736 5,187,999 5,197,374 2,270,923 73.89%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 9.41% 9.35% 8.99% 9.14% 9.31% 9.84% 11.88% -
ROE 74.77% 71.17% 80.80% 75.05% 77.91% 81.65% 250.39% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 94.67 90.32 90.45 86.97 84.90 82.06 183.57 -35.76%
EPS 8.90 8.45 8.14 7.96 7.90 8.04 21.66 -44.82%
DPS 9.30 8.86 8.50 7.15 5.16 3.16 1.50 238.61%
NAPS 0.119 0.1187 0.1008 0.1061 0.1014 0.0985 0.0865 23.76%
Adjusted Per Share Value based on latest NOSH - 5,201,736
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 94.25 91.79 89.33 86.68 84.40 81.72 79.88 11.69%
EPS 8.86 8.59 8.04 7.94 7.85 8.01 9.42 -4.01%
DPS 9.26 9.01 8.45 7.12 5.13 3.14 0.65 490.53%
NAPS 0.1185 0.1206 0.0996 0.1057 0.1008 0.0981 0.0376 115.41%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 3.33 2.94 2.90 3.00 2.95 2.79 2.71 -
P/RPS 3.52 3.25 3.21 3.45 3.47 3.40 1.48 78.46%
P/EPS 37.43 34.80 35.61 37.67 37.34 34.69 12.51 108.05%
EY 2.67 2.87 2.81 2.65 2.68 2.88 7.99 -51.94%
DY 2.79 3.01 2.93 2.38 1.75 1.13 0.55 196.10%
P/NAPS 27.98 24.77 28.77 28.28 29.09 28.32 31.33 -7.28%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 31/03/14 05/12/13 11/09/13 - - - -
Price 3.54 3.20 2.85 2.96 0.00 0.00 0.00 -
P/RPS 3.74 3.54 3.15 3.40 0.00 0.00 0.00 -
P/EPS 39.79 37.88 34.99 37.17 0.00 0.00 0.00 -
EY 2.51 2.64 2.86 2.69 0.00 0.00 0.00 -
DY 2.63 2.77 2.98 2.41 0.00 0.00 0.00 -
P/NAPS 29.75 26.96 28.27 27.90 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