[ASTRO] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
19-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 8.4%
YoY- 20.97%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 5,307,677 5,231,444 5,143,364 5,079,673 4,918,799 4,790,742 4,662,182 9.05%
PBT 783,024 720,886 646,224 644,211 579,683 569,230 556,789 25.60%
Tax -231,544 -207,139 -158,382 -143,345 -116,733 -121,468 -137,544 41.64%
NP 551,480 513,747 487,842 500,866 462,950 447,762 419,245 20.11%
-
NP to SH 559,343 519,371 490,786 501,089 462,263 448,067 419,839 21.14%
-
Tax Rate 29.57% 28.73% 24.51% 22.25% 20.14% 21.34% 24.70% -
Total Cost 4,756,197 4,717,697 4,655,522 4,578,807 4,455,849 4,342,980 4,242,937 7.93%
-
Net Worth 711,774 714,424 612,824 597,907 618,279 629,584 519,590 23.41%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 598,367 571,976 509,952 495,995 483,149 470,008 440,822 22.66%
Div Payout % 106.98% 110.13% 103.91% 98.98% 104.52% 104.90% 105.00% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 711,774 714,424 612,824 597,907 618,279 629,584 519,590 23.41%
NOSH 5,210,650 5,203,382 5,202,247 5,194,679 5,195,627 5,304,000 5,154,666 0.72%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 10.39% 9.82% 9.48% 9.86% 9.41% 9.35% 8.99% -
ROE 78.58% 72.70% 80.09% 83.81% 74.77% 71.17% 80.80% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 101.86 100.54 98.87 97.79 94.67 90.32 90.45 8.26%
EPS 10.73 9.98 9.43 9.65 8.90 8.45 8.14 20.28%
DPS 11.50 11.00 9.75 9.55 9.30 8.86 8.50 22.39%
NAPS 0.1366 0.1373 0.1178 0.1151 0.119 0.1187 0.1008 22.52%
Adjusted Per Share Value based on latest NOSH - 5,194,679
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 101.76 100.30 98.61 97.39 94.31 91.85 89.39 9.05%
EPS 10.72 9.96 9.41 9.61 8.86 8.59 8.05 21.10%
DPS 11.47 10.97 9.78 9.51 9.26 9.01 8.45 22.66%
NAPS 0.1365 0.137 0.1175 0.1146 0.1185 0.1207 0.0996 23.45%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.14 2.92 3.30 3.36 3.33 2.94 2.90 -
P/RPS 3.08 2.90 3.34 3.44 3.52 3.25 3.21 -2.72%
P/EPS 29.25 29.25 34.98 34.83 37.43 34.80 35.61 -12.32%
EY 3.42 3.42 2.86 2.87 2.67 2.87 2.81 14.03%
DY 3.66 3.77 2.95 2.84 2.79 3.01 2.93 16.03%
P/NAPS 22.99 21.27 28.01 29.19 27.98 24.77 28.77 -13.92%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 16/06/15 30/03/15 11/12/14 19/09/14 18/06/14 31/03/14 05/12/13 -
Price 3.01 3.19 3.33 3.38 3.54 3.20 2.85 -
P/RPS 2.95 3.17 3.37 3.46 3.74 3.54 3.15 -4.29%
P/EPS 28.04 31.96 35.30 35.04 39.79 37.88 34.99 -13.75%
EY 3.57 3.13 2.83 2.85 2.51 2.64 2.86 15.97%
DY 3.82 3.45 2.93 2.82 2.63 2.77 2.98 18.05%
P/NAPS 22.04 23.23 28.27 29.37 29.75 26.96 28.27 -15.33%

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