[ASTRO] QoQ Cumulative Quarter Result on 31-Jan-2014 [#4]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
31-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 33.1%
YoY- 7.17%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 3,883,214 2,603,008 1,253,855 4,790,742 3,530,592 2,314,077 1,125,798 127.77%
PBT 519,065 364,359 168,284 569,231 442,071 289,377 157,831 120.67%
Tax -143,089 -98,918 -39,287 -121,470 -106,177 -77,041 -44,022 118.95%
NP 375,976 265,441 128,997 447,761 335,894 212,336 113,809 121.33%
-
NP to SH 379,400 265,991 128,332 447,950 336,564 212,968 114,136 122.24%
-
Tax Rate 27.57% 27.15% 23.35% 21.34% 24.02% 26.62% 27.89% -
Total Cost 3,507,238 2,337,567 1,124,858 4,342,981 3,194,698 2,101,741 1,011,989 128.49%
-
Net Worth 612,237 597,960 618,279 618,272 521,933 551,119 526,063 10.61%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 350,815 233,781 116,901 468,782 310,674 207,773 103,759 124.76%
Div Payout % 92.47% 87.89% 91.09% 104.65% 92.31% 97.56% 90.91% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 612,237 597,960 618,279 618,272 521,933 551,119 526,063 10.61%
NOSH 5,197,260 5,195,136 5,195,627 5,208,697 5,177,907 5,194,341 5,187,999 0.11%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 9.68% 10.20% 10.29% 9.35% 9.51% 9.18% 10.11% -
ROE 61.97% 44.48% 20.76% 72.45% 64.48% 38.64% 21.70% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 74.72 50.10 24.13 91.98 68.19 44.55 21.70 127.51%
EPS 7.30 5.12 2.47 8.62 6.50 4.10 2.20 121.98%
DPS 6.75 4.50 2.25 9.00 6.00 4.00 2.00 124.50%
NAPS 0.1178 0.1151 0.119 0.1187 0.1008 0.1061 0.1014 10.48%
Adjusted Per Share Value based on latest NOSH - 5,304,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 74.41 49.88 24.02 91.79 67.65 44.34 21.57 127.79%
EPS 7.27 5.10 2.46 8.58 6.45 4.08 2.19 122.04%
DPS 6.72 4.48 2.24 8.98 5.95 3.98 1.99 124.58%
NAPS 0.1173 0.1146 0.1185 0.1185 0.10 0.1056 0.1008 10.60%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 3.30 3.36 3.33 2.94 2.90 3.00 2.95 -
P/RPS 4.42 6.71 13.80 3.20 4.25 6.73 13.59 -52.60%
P/EPS 45.21 65.63 134.82 34.19 44.62 73.17 134.09 -51.46%
EY 2.21 1.52 0.74 2.93 2.24 1.37 0.75 105.13%
DY 2.05 1.34 0.68 3.06 2.07 1.33 0.68 108.26%
P/NAPS 28.01 29.19 27.98 24.77 28.77 28.28 29.09 -2.48%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 11/12/14 19/09/14 18/06/14 31/03/14 05/12/13 11/09/13 12/06/13 -
Price 3.33 3.38 3.54 3.20 2.85 2.96 3.03 -
P/RPS 4.46 6.75 14.67 3.48 4.18 6.64 13.96 -53.16%
P/EPS 45.62 66.02 143.32 37.21 43.85 72.20 137.73 -52.03%
EY 2.19 1.51 0.70 2.69 2.28 1.39 0.73 107.59%
DY 2.03 1.33 0.64 2.81 2.11 1.35 0.66 111.06%
P/NAPS 28.27 29.37 29.75 26.96 28.27 27.90 29.88 -3.61%

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