[ASTRO] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 1.36%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 5,079,673 4,918,799 4,790,742 4,662,182 4,524,108 4,404,737 4,264,967 12.39%
PBT 644,211 579,683 569,230 556,789 562,547 560,868 574,938 7.90%
Tax -143,345 -116,733 -121,468 -137,544 -148,905 -150,631 -155,145 -5.15%
NP 500,866 462,950 447,762 419,245 413,642 410,237 419,793 12.52%
-
NP to SH 501,089 462,263 448,067 419,839 414,215 409,853 417,999 12.88%
-
Tax Rate 22.25% 20.14% 21.34% 24.70% 26.47% 26.86% 26.98% -
Total Cost 4,578,807 4,455,849 4,342,980 4,242,937 4,110,466 3,994,500 3,845,174 12.38%
-
Net Worth 597,907 618,279 629,584 519,590 551,904 526,063 511,941 10.93%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 495,995 483,149 470,008 440,822 371,792 267,758 163,998 109.55%
Div Payout % 98.98% 104.52% 104.90% 105.00% 89.76% 65.33% 39.23% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 597,907 618,279 629,584 519,590 551,904 526,063 511,941 10.93%
NOSH 5,194,679 5,195,627 5,304,000 5,154,666 5,201,736 5,187,999 5,197,374 -0.03%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 9.86% 9.41% 9.35% 8.99% 9.14% 9.31% 9.84% -
ROE 83.81% 74.77% 71.17% 80.80% 75.05% 77.91% 81.65% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 97.79 94.67 90.32 90.45 86.97 84.90 82.06 12.43%
EPS 9.65 8.90 8.45 8.14 7.96 7.90 8.04 12.97%
DPS 9.55 9.30 8.86 8.50 7.15 5.16 3.16 109.45%
NAPS 0.1151 0.119 0.1187 0.1008 0.1061 0.1014 0.0985 10.97%
Adjusted Per Share Value based on latest NOSH - 5,154,666
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 97.39 94.31 91.85 89.39 86.74 84.45 81.77 12.39%
EPS 9.61 8.86 8.59 8.05 7.94 7.86 8.01 12.94%
DPS 9.51 9.26 9.01 8.45 7.13 5.13 3.14 109.75%
NAPS 0.1146 0.1185 0.1207 0.0996 0.1058 0.1009 0.0982 10.87%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.36 3.33 2.94 2.90 3.00 2.95 2.79 -
P/RPS 3.44 3.52 3.25 3.21 3.45 3.47 3.40 0.78%
P/EPS 34.83 37.43 34.80 35.61 37.67 37.34 34.69 0.26%
EY 2.87 2.67 2.87 2.81 2.65 2.68 2.88 -0.23%
DY 2.84 2.79 3.01 2.93 2.38 1.75 1.13 85.16%
P/NAPS 29.19 27.98 24.77 28.77 28.28 29.09 28.32 2.04%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 19/09/14 18/06/14 31/03/14 05/12/13 11/09/13 - - -
Price 3.38 3.54 3.20 2.85 2.96 0.00 0.00 -
P/RPS 3.46 3.74 3.54 3.15 3.40 0.00 0.00 -
P/EPS 35.04 39.79 37.88 34.99 37.17 0.00 0.00 -
EY 2.85 2.51 2.64 2.86 2.69 0.00 0.00 -
DY 2.82 2.63 2.77 2.98 2.41 0.00 0.00 -
P/NAPS 29.37 29.75 26.96 28.27 27.90 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