[ASTRO] YoY TTM 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- 1.36%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
ASTRO's Result
ASTRO's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 5,616,964 5,421,794 5,143,364 4,662,182 4,168,800 7.73%
PBT 935,941 753,006 646,224 556,789 672,653 8.60%
Tax -259,087 -210,085 -158,382 -137,544 -177,543 9.90%
NP 676,854 542,921 487,842 419,245 495,110 8.12%
-
NP to SH 682,372 551,522 490,786 419,839 491,855 8.52%
-
Tax Rate 27.68% 27.90% 24.51% 24.70% 26.39% -
Total Cost 4,940,110 4,878,873 4,655,522 4,242,937 3,673,690 7.68%
-
Net Worth 591,519 662,055 612,824 519,590 196,434 31.70%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 663,594 650,298 509,952 440,822 34,063 109.98%
Div Payout % 97.25% 117.91% 103.91% 105.00% 6.93% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 591,519 662,055 612,824 519,590 196,434 31.70%
NOSH 5,207,034 5,196,666 5,202,247 5,154,666 2,270,923 23.03%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 12.05% 10.01% 9.48% 8.99% 11.88% -
ROE 115.36% 83.30% 80.09% 80.80% 250.39% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 107.87 104.33 98.87 90.45 183.57 -12.43%
EPS 13.10 10.61 9.43 8.14 21.66 -11.80%
DPS 12.75 12.50 9.75 8.50 1.50 70.68%
NAPS 0.1136 0.1274 0.1178 0.1008 0.0865 7.04%
Adjusted Per Share Value based on latest NOSH - 5,154,666
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 107.62 103.89 98.55 89.33 79.88 7.73%
EPS 13.07 10.57 9.40 8.04 9.42 8.52%
DPS 12.71 12.46 9.77 8.45 0.65 110.17%
NAPS 0.1133 0.1269 0.1174 0.0996 0.0376 31.72%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 2.85 2.86 3.30 2.90 2.71 -
P/RPS 2.64 2.74 3.34 3.21 1.48 15.55%
P/EPS 21.75 26.95 34.98 35.61 12.51 14.81%
EY 4.60 3.71 2.86 2.81 7.99 -12.88%
DY 4.47 4.37 2.95 2.93 0.55 68.78%
P/NAPS 25.09 22.45 28.01 28.77 31.33 -5.39%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 07/12/16 08/12/15 11/12/14 05/12/13 - -
Price 2.65 2.86 3.33 2.85 0.00 -
P/RPS 2.46 2.74 3.37 3.15 0.00 -
P/EPS 20.22 26.95 35.30 34.99 0.00 -
EY 4.95 3.71 2.83 2.86 0.00 -
DY 4.81 4.37 2.93 2.98 0.00 -
P/NAPS 23.33 22.45 28.27 28.27 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