Highlights

[ASTRO] QoQ Cumulative 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 -     42.64%    YoY -     12.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 2,699,134 1,330,088 5,231,444 3,883,214 2,603,008 1,253,855 4,790,742 -31.86%
  QoQ % 102.93% -74.58% 34.72% 49.18% 107.60% -73.83% -
  Horiz. % 56.34% 27.76% 109.20% 81.06% 54.33% 26.17% 100.00%
PBT 414,668 230,422 720,887 519,065 364,359 168,284 569,231 -19.09%
  QoQ % 79.96% -68.04% 38.88% 42.46% 116.51% -70.44% -
  Horiz. % 72.85% 40.48% 126.64% 91.19% 64.01% 29.56% 100.00%
Tax -112,922 -63,692 -207,138 -143,089 -98,918 -39,287 -121,470 -4.76%
  QoQ % -77.29% 69.25% -44.76% -44.65% -151.78% 67.66% -
  Horiz. % 92.96% 52.43% 170.53% 117.80% 81.43% 32.34% 100.00%
NP 301,746 166,730 513,749 375,976 265,441 128,997 447,761 -23.19%
  QoQ % 80.98% -67.55% 36.64% 41.64% 105.77% -71.19% -
  Horiz. % 67.39% 37.24% 114.74% 83.97% 59.28% 28.81% 100.00%
NP to SH 305,541 168,304 519,372 379,400 265,991 128,332 447,950 -22.57%
  QoQ % 81.54% -67.59% 36.89% 42.64% 107.27% -71.35% -
  Horiz. % 68.21% 37.57% 115.94% 84.70% 59.38% 28.65% 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 2,397,388 1,163,358 4,717,695 3,507,238 2,337,567 1,124,858 4,342,981 -32.78%
  QoQ % 106.07% -75.34% 34.51% 50.04% 107.81% -74.10% -
  Horiz. % 55.20% 26.79% 108.63% 80.76% 53.82% 25.90% 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 285,795 143,292 571,881 350,815 233,781 116,901 468,782 -28.17%
  QoQ % 99.45% -74.94% 63.01% 50.06% 99.98% -75.06% -
  Horiz. % 60.97% 30.57% 121.99% 74.84% 49.87% 24.94% 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 47.12 % 23.65 % 72.76 % 61.97 % 44.48 % 20.76 % 72.45 % -24.99%
  QoQ % 99.24% -67.50% 17.41% 39.32% 114.26% -71.35% -
  Horiz. % 65.04% 32.64% 100.43% 85.53% 61.39% 28.65% 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 51.94 25.53 100.63 74.72 50.10 24.13 91.98 -31.75%
  QoQ % 103.45% -74.63% 34.68% 49.14% 107.63% -73.77% -
  Horiz. % 56.47% 27.76% 109.40% 81.24% 54.47% 26.23% 100.00%
EPS 5.88 3.23 9.99 7.30 5.12 2.47 8.62 -22.56%
  QoQ % 82.04% -67.67% 36.85% 42.58% 107.29% -71.35% -
  Horiz. % 68.21% 37.47% 115.89% 84.69% 59.40% 28.65% 100.00%
DPS 5.50 2.75 11.00 6.75 4.50 2.25 9.00 -28.05%
  QoQ % 100.00% -75.00% 62.96% 50.00% 100.00% -75.00% -
  Horiz. % 61.11% 30.56% 122.22% 75.00% 50.00% 25.00% 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 - 5,214,314
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 51.76 25.51 100.33 74.47 49.92 24.05 91.88 -31.86%
  QoQ % 102.90% -74.57% 34.73% 49.18% 107.57% -73.82% -
  Horiz. % 56.33% 27.76% 109.20% 81.05% 54.33% 26.18% 100.00%
EPS 5.86 3.23 9.96 7.28 5.10 2.46 8.59 -22.56%
  QoQ % 81.42% -67.57% 36.81% 42.75% 107.32% -71.36% -
  Horiz. % 68.22% 37.60% 115.95% 84.75% 59.37% 28.64% 100.00%
DPS 5.48 2.75 10.97 6.73 4.48 2.24 8.99 -28.17%
  QoQ % 99.27% -74.93% 63.00% 50.22% 100.00% -75.08% -
  Horiz. % 60.96% 30.59% 122.02% 74.86% 49.83% 24.92% 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 5.91 12.30 2.90 4.42 6.71 13.80 3.20 50.70%
  QoQ % -51.95% 324.14% -34.39% -34.13% -51.38% 331.25% -
  Horiz. % 184.69% 384.38% 90.62% 138.12% 209.69% 431.25% 100.00%
P/EPS 52.21 97.21 29.23 45.21 65.63 134.82 34.19 32.71%
  QoQ % -46.29% 232.57% -35.35% -31.11% -51.32% 294.33% -
  Horiz. % 152.71% 284.32% 85.49% 132.23% 191.96% 394.33% 100.00%
EY 1.92 1.03 3.42 2.21 1.52 0.74 2.93 -24.61%
  QoQ % 86.41% -69.88% 54.75% 45.39% 105.41% -74.74% -
  Horiz. % 65.53% 35.15% 116.72% 75.43% 51.88% 25.26% 100.00%
DY 1.79 0.88 3.77 2.05 1.34 0.68 3.06 -30.12%
  QoQ % 103.41% -76.66% 83.90% 52.99% 97.06% -77.78% -
  Horiz. % 58.50% 28.76% 123.20% 66.99% 43.79% 22.22% 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 5.76 11.79 3.17 4.46 6.75 14.67 3.48 40.05%
  QoQ % -51.15% 271.92% -28.92% -33.93% -53.99% 321.55% -
  Horiz. % 165.52% 338.79% 91.09% 128.16% 193.97% 421.55% 100.00%
P/EPS 50.85 93.19 31.93 45.62 66.02 143.32 37.21 23.22%
  QoQ % -45.43% 191.86% -30.01% -30.90% -53.94% 285.17% -
  Horiz. % 136.66% 250.44% 85.81% 122.60% 177.43% 385.17% 100.00%
EY 1.97 1.07 3.13 2.19 1.51 0.70 2.69 -18.80%
  QoQ % 84.11% -65.81% 42.92% 45.03% 115.71% -73.98% -
  Horiz. % 73.23% 39.78% 116.36% 81.41% 56.13% 26.02% 100.00%
DY 1.84 0.91 3.45 2.03 1.33 0.64 2.81 -24.65%
  QoQ % 102.20% -73.62% 69.95% 52.63% 107.81% -77.22% -
  Horiz. % 65.48% 32.38% 122.78% 72.24% 47.33% 22.78% 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.
 


 

215  309  524  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 SAPNRG 0.290.00 
 EKOVEST 0.725-0.045 
 KNM 0.19-0.01 
 IMPIANA 0.0350.00 
 EKOVEST-WB 0.235-0.045 
 LAMBO 0.060.00 
Partners & Brokers