[ASTRO] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD
Announcement Date
11-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 86.59%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,253,855 4,790,742 3,530,592 2,314,077 1,125,798 4,264,967 3,133,377 -45.78%
PBT 168,284 569,231 442,071 289,377 157,831 574,939 460,219 -48.95%
Tax -39,287 -121,470 -106,177 -77,041 -44,022 -155,145 -123,776 -53.56%
NP 128,997 447,761 335,894 212,336 113,809 419,794 336,443 -47.31%
-
NP to SH 128,332 447,950 336,564 212,968 114,136 417,999 334,841 -47.32%
-
Tax Rate 23.35% 21.34% 24.02% 26.62% 27.89% 26.98% 26.90% -
Total Cost 1,124,858 4,342,981 3,194,698 2,101,741 1,011,989 3,845,173 2,796,934 -45.60%
-
Net Worth 618,279 618,272 521,933 551,119 526,063 185,463 66,127 345.63%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 116,901 468,782 310,674 207,773 103,759 - - -
Div Payout % 91.09% 104.65% 92.31% 97.56% 90.91% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 618,279 618,272 521,933 551,119 526,063 185,463 66,127 345.63%
NOSH 5,195,627 5,208,697 5,177,907 5,194,341 5,187,999 1,882,878 764,477 260.05%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.29% 9.35% 9.51% 9.18% 10.11% 9.84% 10.74% -
ROE 20.76% 72.45% 64.48% 38.64% 21.70% 225.38% 506.36% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 24.13 91.98 68.19 44.55 21.70 226.51 409.87 -84.94%
EPS 2.47 8.62 6.50 4.10 2.20 22.20 43.80 -85.37%
DPS 2.25 9.00 6.00 4.00 2.00 0.00 0.00 -
NAPS 0.119 0.1187 0.1008 0.1061 0.1014 0.0985 0.0865 23.76%
Adjusted Per Share Value based on latest NOSH - 5,201,736
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 24.02 91.79 67.65 44.34 21.57 81.72 60.04 -45.79%
EPS 2.46 8.58 6.45 4.08 2.19 8.01 6.42 -47.33%
DPS 2.24 8.98 5.95 3.98 1.99 0.00 0.00 -
NAPS 0.1185 0.1185 0.10 0.1056 0.1008 0.0355 0.0127 345.02%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 3.33 2.94 2.90 3.00 2.95 2.79 2.71 -
P/RPS 13.80 3.20 4.25 6.73 13.59 1.23 0.66 663.20%
P/EPS 134.82 34.19 44.62 73.17 134.09 12.57 6.19 684.31%
EY 0.74 2.93 2.24 1.37 0.75 7.96 16.16 -87.27%
DY 0.68 3.06 2.07 1.33 0.68 0.00 0.00 -
P/NAPS 27.98 24.77 28.77 28.28 29.09 28.32 31.33 -7.28%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 31/03/14 05/12/13 11/09/13 12/06/13 14/03/13 05/12/12 -
Price 3.54 3.20 2.85 2.96 3.03 2.76 2.97 -
P/RPS 14.67 3.48 4.18 6.64 13.96 1.22 0.72 650.11%
P/EPS 143.32 37.21 43.85 72.20 137.73 12.43 6.78 668.79%
EY 0.70 2.69 2.28 1.39 0.73 8.04 14.75 -86.96%
DY 0.64 2.81 2.11 1.35 0.66 0.00 0.00 -
P/NAPS 29.75 26.96 28.27 27.90 29.88 28.02 34.34 -9.14%

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