[ASTRO] QoQ 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 4,790,742 4,707,456 4,628,154 4,503,192 4,264,967 4,177,836 4,109,872 10.72%
PBT 569,231 589,428 578,754 631,324 574,939 613,625 603,536 -3.81%
Tax -121,470 -141,569 -154,082 -176,088 -155,145 -165,034 -166,560 -18.93%
NP 447,761 447,858 424,672 455,236 419,794 448,590 436,976 1.63%
-
NP to SH 447,950 448,752 425,936 456,544 417,999 446,454 433,506 2.20%
-
Tax Rate 21.34% 24.02% 26.62% 27.89% 26.98% 26.89% 27.60% -
Total Cost 4,342,981 4,259,597 4,203,482 4,047,956 3,845,173 3,729,245 3,672,896 11.78%
-
Net Worth 618,272 521,933 551,119 526,063 185,463 66,127 0 -
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 468,782 414,232 415,547 415,039 - - - -
Div Payout % 104.65% 92.31% 97.56% 90.91% - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 618,272 521,933 551,119 526,063 185,463 66,127 0 -
NOSH 5,208,697 5,177,907 5,194,341 5,187,999 1,882,878 764,477 0 -
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 9.35% 9.51% 9.18% 10.11% 9.84% 10.74% 10.63% -
ROE 72.45% 85.98% 77.29% 86.79% 225.38% 675.14% 0.00% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 91.98 90.91 89.10 86.80 226.51 546.50 0.00 -
EPS 8.62 8.67 8.20 8.80 22.20 58.40 0.00 -
DPS 9.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1008 0.1061 0.1014 0.0985 0.0865 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,187,999
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 91.79 90.20 88.68 86.28 81.72 80.05 78.75 10.72%
EPS 8.58 8.60 8.16 8.75 8.01 8.55 8.31 2.14%
DPS 8.98 7.94 7.96 7.95 0.00 0.00 0.00 -
NAPS 0.1185 0.10 0.1056 0.1008 0.0355 0.0127 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 - -
Price 2.94 2.90 3.00 2.95 2.79 2.71 0.00 -
P/RPS 3.20 3.19 3.37 3.40 1.23 0.50 0.00 -
P/EPS 34.19 33.46 36.59 33.52 12.57 4.64 0.00 -
EY 2.93 2.99 2.73 2.98 7.96 21.55 0.00 -
DY 3.06 2.76 2.67 2.71 0.00 0.00 0.00 -
P/NAPS 24.77 28.77 28.28 29.09 28.32 31.33 0.00 -
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/03/14 05/12/13 11/09/13 12/06/13 14/03/13 05/12/12 - -
Price 3.20 2.85 2.96 3.03 2.76 2.97 0.00 -
P/RPS 3.48 3.13 3.32 3.49 1.22 0.54 0.00 -
P/EPS 37.21 32.88 36.10 34.43 12.43 5.09 0.00 -
EY 2.69 3.04 2.77 2.90 8.04 19.66 0.00 -
DY 2.81 2.81 2.70 2.64 0.00 0.00 0.00 -
P/NAPS 26.96 28.27 27.90 29.88 28.02 34.34 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