[ASTRO] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
12-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 9.22%
YoY- -6.66%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 5,451,124 5,320,352 5,015,420 4,503,192 3,944,112 8.42%
PBT 1,120,292 921,688 673,136 631,324 687,604 12.96%
Tax -315,740 -254,768 -157,148 -176,088 -194,144 12.91%
NP 804,552 666,920 515,988 455,236 493,460 12.98%
-
NP to SH 808,696 673,216 513,328 456,544 489,128 13.38%
-
Tax Rate 28.18% 27.64% 23.35% 27.89% 28.23% -
Total Cost 4,646,572 4,653,432 4,499,432 4,047,956 3,450,652 7.71%
-
Net Worth 577,863 711,774 618,279 526,063 0 -
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 625,280 573,171 467,606 415,039 - -
Div Payout % 77.32% 85.14% 91.09% 90.91% - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 577,863 711,774 618,279 526,063 0 -
NOSH 5,210,669 5,210,650 5,195,627 5,187,999 0 -
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 14.76% 12.54% 10.29% 10.11% 12.51% -
ROE 139.95% 94.58% 83.03% 86.79% 0.00% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 104.61 102.11 96.53 86.80 0.00 -
EPS 15.52 12.92 9.88 8.80 0.00 -
DPS 12.00 11.00 9.00 8.00 0.00 -
NAPS 0.1109 0.1366 0.119 0.1014 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,187,999
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 104.51 102.00 96.16 86.34 75.62 8.41%
EPS 15.50 12.91 9.84 8.75 9.38 13.36%
DPS 11.99 10.99 8.97 7.96 0.00 -
NAPS 0.1108 0.1365 0.1185 0.1009 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 - -
Price 2.77 3.14 3.33 2.95 0.00 -
P/RPS 2.65 3.08 3.45 3.40 0.00 -
P/EPS 17.85 24.30 33.70 33.52 0.00 -
EY 5.60 4.11 2.97 2.98 0.00 -
DY 4.33 3.50 2.70 2.71 0.00 -
P/NAPS 24.98 22.99 27.98 29.09 0.00 -
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 31/05/16 16/06/15 18/06/14 12/06/13 - -
Price 2.76 3.01 3.54 3.03 0.00 -
P/RPS 2.64 2.95 3.67 3.49 0.00 -
P/EPS 17.78 23.30 35.83 34.43 0.00 -
EY 5.62 4.29 2.79 2.90 0.00 -
DY 4.35 3.65 2.54 2.64 0.00 -
P/NAPS 24.89 22.04 29.75 29.88 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