[ASTRO] QoQ Cumulative 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- 58.04%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 2,603,008 1,253,855 4,790,742 3,530,592 2,314,077 1,125,798 4,264,967 -28.11%
PBT 364,359 168,284 569,231 442,071 289,377 157,831 574,939 -26.28%
Tax -98,918 -39,287 -121,470 -106,177 -77,041 -44,022 -155,145 -25.98%
NP 265,441 128,997 447,761 335,894 212,336 113,809 419,794 -26.39%
-
NP to SH 265,991 128,332 447,950 336,564 212,968 114,136 417,999 -26.07%
-
Tax Rate 27.15% 23.35% 21.34% 24.02% 26.62% 27.89% 26.98% -
Total Cost 2,337,567 1,124,858 4,342,981 3,194,698 2,101,741 1,011,989 3,845,173 -28.30%
-
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 233,781 116,901 468,782 310,674 207,773 103,759 - -
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 44.48% 20.76% 72.45% 64.48% 38.64% 21.70% 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 50.10 24.13 91.98 68.19 44.55 21.70 226.51 -63.52%
EPS 5.12 2.47 8.62 6.50 4.10 2.20 22.20 -62.49%
DPS 4.50 2.25 9.00 6.00 4.00 2.00 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 49.88 24.02 91.79 67.65 44.34 21.57 81.72 -28.10%
EPS 5.10 2.46 8.58 6.45 4.08 2.19 8.01 -26.05%
DPS 4.48 2.24 8.98 5.95 3.98 1.99 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 6.71 13.80 3.20 4.25 6.73 13.59 1.23 210.85%
P/EPS 65.63 134.82 34.19 44.62 73.17 134.09 12.57 201.87%
EY 1.52 0.74 2.93 2.24 1.37 0.75 7.96 -66.93%
DY 1.34 0.68 3.06 2.07 1.33 0.68 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 6.75 14.67 3.48 4.18 6.64 13.96 1.22 213.80%
P/EPS 66.02 143.32 37.21 43.85 72.20 137.73 12.43 205.34%
EY 1.51 0.70 2.69 2.28 1.39 0.73 8.04 -67.30%
DY 1.33 0.64 2.81 2.11 1.35 0.66 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