[ASTRO] QoQ Cumulative 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- -72.69%
YoY- -6.66%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative 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 3,530,592 2,314,077 1,125,798 4,264,967 3,133,377 2,054,936 75.54%
PBT 569,231 442,071 289,377 157,831 574,939 460,219 301,768 52.49%
Tax -121,470 -106,177 -77,041 -44,022 -155,145 -123,776 -83,280 28.52%
NP 447,761 335,894 212,336 113,809 419,794 336,443 218,488 61.13%
-
NP to SH 447,950 336,564 212,968 114,136 417,999 334,841 216,753 62.03%
-
Tax Rate 21.34% 24.02% 26.62% 27.89% 26.98% 26.90% 27.60% -
Total Cost 4,342,981 3,194,698 2,101,741 1,011,989 3,845,173 2,796,934 1,836,448 77.22%
-
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 468,782 310,674 207,773 103,759 - - - -
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% 64.48% 38.64% 21.70% 225.38% 506.36% 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 68.19 44.55 21.70 226.51 409.87 0.00 -
EPS 8.62 6.50 4.10 2.20 22.20 43.80 0.00 -
DPS 9.00 6.00 4.00 2.00 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 67.65 44.34 21.57 81.72 60.04 39.37 75.55%
EPS 8.58 6.45 4.08 2.19 8.01 6.42 4.15 62.07%
DPS 8.98 5.95 3.98 1.99 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 4.25 6.73 13.59 1.23 0.66 0.00 -
P/EPS 34.19 44.62 73.17 134.09 12.57 6.19 0.00 -
EY 2.93 2.24 1.37 0.75 7.96 16.16 0.00 -
DY 3.06 2.07 1.33 0.68 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 4.18 6.64 13.96 1.22 0.72 0.00 -
P/EPS 37.21 43.85 72.20 137.73 12.43 6.78 0.00 -
EY 2.69 2.28 1.39 0.73 8.04 14.75 0.00 -
DY 2.81 2.11 1.35 0.66 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