Highlights

[ASTRO] QoQ Annualized Quarter Result on 2014-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 11-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     -4.91%    YoY -     12.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 5,398,268 5,320,352 5,231,444 5,177,618 5,206,016 5,015,420 4,790,742 8.31%
  QoQ % 1.46% 1.70% 1.04% -0.55% 3.80% 4.69% -
  Horiz. % 112.68% 111.05% 109.20% 108.08% 108.67% 104.69% 100.00%
PBT 829,336 921,688 720,887 692,086 728,718 673,136 569,231 28.61%
  QoQ % -10.02% 27.85% 4.16% -5.03% 8.26% 18.25% -
  Horiz. % 145.69% 161.92% 126.64% 121.58% 128.02% 118.25% 100.00%
Tax -225,844 -254,768 -207,138 -190,785 -197,836 -157,148 -121,470 51.37%
  QoQ % 11.35% -22.99% -8.57% 3.56% -25.89% -29.37% -
  Horiz. % 185.93% 209.74% 170.53% 157.06% 162.87% 129.37% 100.00%
NP 603,492 666,920 513,749 501,301 530,882 515,988 447,761 22.08%
  QoQ % -9.51% 29.81% 2.48% -5.57% 2.89% 15.24% -
  Horiz. % 134.78% 148.95% 114.74% 111.96% 118.56% 115.24% 100.00%
NP to SH 611,082 673,216 519,372 505,866 531,982 513,328 447,950 23.07%
  QoQ % -9.23% 29.62% 2.67% -4.91% 3.63% 14.59% -
  Horiz. % 136.42% 150.29% 115.94% 112.93% 118.76% 114.59% 100.00%
Tax Rate 27.23 % 27.64 % 28.73 % 27.57 % 27.15 % 23.35 % 21.34 % 17.70%
  QoQ % -1.48% -3.79% 4.21% 1.55% 16.27% 9.42% -
  Horiz. % 127.60% 129.52% 134.63% 129.19% 127.23% 109.42% 100.00%
Total Cost 4,794,776 4,653,432 4,717,695 4,676,317 4,675,134 4,499,432 4,342,981 6.84%
  QoQ % 3.04% -1.36% 0.88% 0.03% 3.90% 3.60% -
  Horiz. % 110.40% 107.15% 108.63% 107.68% 107.65% 103.60% 100.00%
Net Worth 648,495 711,774 713,811 612,237 597,960 618,279 618,272 3.24%
  QoQ % -8.89% -0.29% 16.59% 2.39% -3.29% 0.00% -
  Horiz. % 104.89% 115.12% 115.45% 99.02% 96.71% 100.00% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 571,590 573,171 571,881 467,753 467,562 467,606 468,782 14.17%
  QoQ % -0.28% 0.23% 22.26% 0.04% -0.01% -0.25% -
  Horiz. % 121.93% 122.27% 121.99% 99.78% 99.74% 99.75% 100.00%
Div Payout % 93.54 % 85.14 % 110.11 % 92.47 % 87.89 % 91.09 % 104.65 % -7.23%
  QoQ % 9.87% -22.68% 19.08% 5.21% -3.51% -12.96% -
  Horiz. % 89.38% 81.36% 105.22% 88.36% 83.98% 87.04% 100.00%
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 648,495 711,774 713,811 612,237 597,960 618,279 618,272 3.24%
  QoQ % -8.89% -0.29% 16.59% 2.39% -3.29% 0.00% -
  Horiz. % 104.89% 115.12% 115.45% 99.02% 96.71% 100.00% 100.00%
NOSH 5,196,275 5,210,650 5,198,919 5,197,260 5,195,136 5,195,627 5,208,697 -0.16%
  QoQ % -0.28% 0.23% 0.03% 0.04% -0.01% -0.25% -
  Horiz. % 99.76% 100.04% 99.81% 99.78% 99.74% 99.75% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 11.18 % 12.54 % 9.82 % 9.68 % 10.20 % 10.29 % 9.35 % 12.69%
  QoQ % -10.85% 27.70% 1.45% -5.10% -0.87% 10.05% -
  Horiz. % 119.57% 134.12% 105.03% 103.53% 109.09% 110.05% 100.00%
ROE 94.23 % 94.58 % 72.76 % 82.63 % 88.97 % 83.03 % 72.45 % 19.21%
  QoQ % -0.37% 29.99% -11.94% -7.13% 7.15% 14.60% -
  Horiz. % 130.06% 130.55% 100.43% 114.05% 122.80% 114.60% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 103.89 102.11 100.63 99.62 100.21 96.53 91.98 8.48%
  QoQ % 1.74% 1.47% 1.01% -0.59% 3.81% 4.95% -
  Horiz. % 112.95% 111.01% 109.40% 108.31% 108.95% 104.95% 100.00%
EPS 11.76 12.92 9.99 9.73 10.24 9.88 8.62 23.08%
  QoQ % -8.98% 29.33% 2.67% -4.98% 3.64% 14.62% -
  Horiz. % 136.43% 149.88% 115.89% 112.88% 118.79% 114.62% 100.00%
DPS 11.00 11.00 11.00 9.00 9.00 9.00 9.00 14.36%
  QoQ % 0.00% 0.00% 22.22% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 122.22% 122.22% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1248 0.1366 0.1373 0.1178 0.1151 0.1190 0.1187 3.41%
  QoQ % -8.64% -0.51% 16.55% 2.35% -3.28% 0.25% -
  Horiz. % 105.14% 115.08% 115.67% 99.24% 96.97% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 103.52 102.03 100.32 99.29 99.84 96.18 91.87 8.31%
  QoQ % 1.46% 1.70% 1.04% -0.55% 3.81% 4.69% -
  Horiz. % 112.68% 111.06% 109.20% 108.08% 108.68% 104.69% 100.00%
EPS 11.72 12.91 9.96 9.70 10.20 9.84 8.59 23.08%
  QoQ % -9.22% 29.62% 2.68% -4.90% 3.66% 14.55% -
  Horiz. % 136.44% 150.29% 115.95% 112.92% 118.74% 114.55% 100.00%
DPS 10.96 10.99 10.97 8.97 8.97 8.97 8.99 14.16%
  QoQ % -0.27% 0.18% 22.30% 0.00% 0.00% -0.22% -
  Horiz. % 121.91% 122.25% 122.02% 99.78% 99.78% 99.78% 100.00%
NAPS 0.1244 0.1365 0.1369 0.1174 0.1147 0.1186 0.1186 3.24%
  QoQ % -8.86% -0.29% 16.61% 2.35% -3.29% 0.00% -
  Horiz. % 104.89% 115.09% 115.43% 98.99% 96.71% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.0700 3.1400 2.9200 3.3000 3.3600 3.3300 2.9400 -
P/RPS 2.96 3.08 2.90 3.31 3.35 3.45 3.20 -5.08%
  QoQ % -3.90% 6.21% -12.39% -1.19% -2.90% 7.81% -
  Horiz. % 92.50% 96.25% 90.62% 103.44% 104.69% 107.81% 100.00%
P/EPS 26.11 24.30 29.23 33.90 32.81 33.70 34.19 -16.49%
  QoQ % 7.45% -16.87% -13.78% 3.32% -2.64% -1.43% -
  Horiz. % 76.37% 71.07% 85.49% 99.15% 95.96% 98.57% 100.00%
EY 3.83 4.11 3.42 2.95 3.05 2.97 2.93 19.61%
  QoQ % -6.81% 20.18% 15.93% -3.28% 2.69% 1.37% -
  Horiz. % 130.72% 140.27% 116.72% 100.68% 104.10% 101.37% 100.00%
DY 3.58 3.50 3.77 2.73 2.68 2.70 3.06 11.06%
  QoQ % 2.29% -7.16% 38.10% 1.87% -0.74% -11.76% -
  Horiz. % 116.99% 114.38% 123.20% 89.22% 87.58% 88.24% 100.00%
P/NAPS 24.60 22.99 21.27 28.01 29.19 27.98 24.77 -0.46%
  QoQ % 7.00% 8.09% -24.06% -4.04% 4.32% 12.96% -
  Horiz. % 99.31% 92.81% 85.87% 113.08% 117.84% 112.96% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 15/09/15 16/06/15 30/03/15 11/12/14 19/09/14 18/06/14 31/03/14 -
Price 2.9900 3.0100 3.1900 3.3300 3.3800 3.5400 3.2000 -
P/RPS 2.88 2.95 3.17 3.34 3.37 3.67 3.48 -11.88%
  QoQ % -2.37% -6.94% -5.09% -0.89% -8.17% 5.46% -
  Horiz. % 82.76% 84.77% 91.09% 95.98% 96.84% 105.46% 100.00%
P/EPS 25.43 23.30 31.93 34.21 33.01 35.83 37.21 -22.47%
  QoQ % 9.14% -27.03% -6.66% 3.64% -7.87% -3.71% -
  Horiz. % 68.34% 62.62% 85.81% 91.94% 88.71% 96.29% 100.00%
EY 3.93 4.29 3.13 2.92 3.03 2.79 2.69 28.84%
  QoQ % -8.39% 37.06% 7.19% -3.63% 8.60% 3.72% -
  Horiz. % 146.10% 159.48% 116.36% 108.55% 112.64% 103.72% 100.00%
DY 3.68 3.65 3.45 2.70 2.66 2.54 2.81 19.76%
  QoQ % 0.82% 5.80% 27.78% 1.50% 4.72% -9.61% -
  Horiz. % 130.96% 129.89% 122.78% 96.09% 94.66% 90.39% 100.00%
P/NAPS 23.96 22.04 23.23 28.27 29.37 29.75 26.96 -7.58%
  QoQ % 8.71% -5.12% -17.83% -3.75% -1.28% 10.35% -
  Horiz. % 88.87% 81.75% 86.16% 104.86% 108.94% 110.35% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers