[ASTRO] QoQ TTM 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- 6.72%
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 5,143,364 5,079,673 4,918,799 4,790,742 4,662,182 4,524,108 4,404,737 10.85%
PBT 646,224 644,211 579,683 569,230 556,789 562,547 560,868 9.87%
Tax -158,382 -143,345 -116,733 -121,468 -137,544 -148,905 -150,631 3.39%
NP 487,842 500,866 462,950 447,762 419,245 413,642 410,237 12.20%
-
NP to SH 490,786 501,089 462,263 448,067 419,839 414,215 409,853 12.72%
-
Tax Rate 24.51% 22.25% 20.14% 21.34% 24.70% 26.47% 26.86% -
Total Cost 4,655,522 4,578,807 4,455,849 4,342,980 4,242,937 4,110,466 3,994,500 10.71%
-
Net Worth 612,824 597,907 618,279 629,584 519,590 551,904 526,063 10.68%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 509,952 495,995 483,149 470,008 440,822 371,792 267,758 53.46%
Div Payout % 103.91% 98.98% 104.52% 104.90% 105.00% 89.76% 65.33% -
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 612,824 597,907 618,279 629,584 519,590 551,904 526,063 10.68%
NOSH 5,202,247 5,194,679 5,195,627 5,304,000 5,154,666 5,201,736 5,187,999 0.18%
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 9.48% 9.86% 9.41% 9.35% 8.99% 9.14% 9.31% -
ROE 80.09% 83.81% 74.77% 71.17% 80.80% 75.05% 77.91% -
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 98.87 97.79 94.67 90.32 90.45 86.97 84.90 10.65%
EPS 9.43 9.65 8.90 8.45 8.14 7.96 7.90 12.49%
DPS 9.75 9.55 9.30 8.86 8.50 7.15 5.16 52.66%
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 98.55 97.33 94.25 91.79 89.33 86.68 84.40 10.85%
EPS 9.40 9.60 8.86 8.59 8.04 7.94 7.85 12.72%
DPS 9.77 9.50 9.26 9.01 8.45 7.12 5.13 53.46%
NAPS 0.1174 0.1146 0.1185 0.1206 0.0996 0.1057 0.1008 10.66%
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 3.34 3.44 3.52 3.25 3.21 3.45 3.47 -2.50%
P/EPS 34.98 34.83 37.43 34.80 35.61 37.67 37.34 -4.24%
EY 2.86 2.87 2.67 2.87 2.81 2.65 2.68 4.41%
DY 2.95 2.84 2.79 3.01 2.93 2.38 1.75 41.50%
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 - -
Price 3.33 3.38 3.54 3.20 2.85 2.96 0.00 -
P/RPS 3.37 3.46 3.74 3.54 3.15 3.40 0.00 -
P/EPS 35.30 35.04 39.79 37.88 34.99 37.17 0.00 -
EY 2.83 2.85 2.51 2.64 2.86 2.69 0.00 -
DY 2.93 2.82 2.63 2.77 2.98 2.41 0.00 -
P/NAPS 28.27 29.37 29.75 26.96 28.27 27.90 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