[ASTRO] QoQ Annualized Quarter 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- 5.36%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 5,206,016 5,015,420 4,790,742 4,707,456 4,628,154 4,503,192 4,264,967 14.25%
PBT 728,718 673,136 569,231 589,428 578,754 631,324 574,939 17.16%
Tax -197,836 -157,148 -121,470 -141,569 -154,082 -176,088 -155,145 17.64%
NP 530,882 515,988 447,761 447,858 424,672 455,236 419,794 16.99%
-
NP to SH 531,982 513,328 447,950 448,752 425,936 456,544 417,999 17.49%
-
Tax Rate 27.15% 23.35% 21.34% 24.02% 26.62% 27.89% 26.98% -
Total Cost 4,675,134 4,499,432 4,342,981 4,259,597 4,203,482 4,047,956 3,845,173 13.95%
-
Net Worth 597,960 618,279 618,272 521,933 551,119 526,063 185,463 118.71%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 467,562 467,606 468,782 414,232 415,547 415,039 - -
Div Payout % 87.89% 91.09% 104.65% 92.31% 97.56% 90.91% - -
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 597,960 618,279 618,272 521,933 551,119 526,063 185,463 118.71%
NOSH 5,195,136 5,195,627 5,208,697 5,177,907 5,194,341 5,187,999 1,882,878 97.08%
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 10.20% 10.29% 9.35% 9.51% 9.18% 10.11% 9.84% -
ROE 88.97% 83.03% 72.45% 85.98% 77.29% 86.79% 225.38% -
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 100.21 96.53 91.98 90.91 89.10 86.80 226.51 -42.02%
EPS 10.24 9.88 8.62 8.67 8.20 8.80 22.20 -40.38%
DPS 9.00 9.00 9.00 8.00 8.00 8.00 0.00 -
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 99.75 96.10 91.79 90.20 88.68 86.28 81.72 14.25%
EPS 10.19 9.84 8.58 8.60 8.16 8.75 8.01 17.45%
DPS 8.96 8.96 8.98 7.94 7.96 7.95 0.00 -
NAPS 0.1146 0.1185 0.1185 0.10 0.1056 0.1008 0.0355 118.89%
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 3.35 3.45 3.20 3.19 3.37 3.40 1.23 95.38%
P/EPS 32.81 33.70 34.19 33.46 36.59 33.52 12.57 89.90%
EY 3.05 2.97 2.93 2.99 2.73 2.98 7.96 -47.33%
DY 2.68 2.70 3.06 2.76 2.67 2.71 0.00 -
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 12/06/13 14/03/13 -
Price 3.38 3.54 3.20 2.85 2.96 3.03 2.76 -
P/RPS 3.37 3.67 3.48 3.13 3.32 3.49 1.22 97.23%
P/EPS 33.01 35.83 37.21 32.88 36.10 34.43 12.43 92.11%
EY 3.03 2.79 2.69 3.04 2.77 2.90 8.04 -47.91%
DY 2.66 2.54 2.81 2.81 2.70 2.64 0.00 -
P/NAPS 29.37 29.75 26.96 28.27 27.90 29.88 28.02 3.19%

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