Highlights

[ASTRO] QoQ 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 -     -17.62%    YoY -     -8.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,369,045 1,330,088 1,348,230 1,280,206 1,349,153 1,253,855 1,260,150 5.70%
  QoQ % 2.93% -1.35% 5.31% -5.11% 7.60% -0.50% -
  Horiz. % 108.64% 105.55% 106.99% 101.59% 107.06% 99.50% 100.00%
PBT 184,246 230,422 201,822 154,706 196,074 168,284 127,160 28.13%
  QoQ % -20.04% 14.17% 30.46% -21.10% 16.51% 32.34% -
  Horiz. % 144.89% 181.21% 158.72% 121.66% 154.19% 132.34% 100.00%
Tax -49,231 -63,692 -64,050 -44,172 -59,630 -39,287 -15,293 118.49%
  QoQ % 22.70% 0.56% -45.00% 25.92% -51.78% -156.90% -
  Horiz. % 321.92% 416.48% 418.82% 288.84% 389.92% 256.90% 100.00%
NP 135,015 166,730 137,772 110,534 136,444 128,997 111,867 13.40%
  QoQ % -19.02% 21.02% 24.64% -18.99% 5.77% 15.31% -
  Horiz. % 120.69% 149.04% 123.16% 98.81% 121.97% 115.31% 100.00%
NP to SH 137,235 168,304 139,971 113,409 137,659 128,332 111,386 14.97%
  QoQ % -18.46% 20.24% 23.42% -17.62% 7.27% 15.21% -
  Horiz. % 123.21% 151.10% 125.66% 101.82% 123.59% 115.21% 100.00%
Tax Rate 26.72 % 27.64 % 31.74 % 28.55 % 30.41 % 23.35 % 12.03 % 70.48%
  QoQ % -3.33% -12.92% 11.17% -6.12% 30.24% 94.10% -
  Horiz. % 222.11% 229.76% 263.84% 237.32% 252.78% 194.10% 100.00%
Total Cost 1,234,030 1,163,358 1,210,458 1,169,672 1,212,709 1,124,858 1,148,283 4.93%
  QoQ % 6.07% -3.89% 3.49% -3.55% 7.81% -2.04% -
  Horiz. % 107.47% 101.31% 105.41% 101.86% 105.61% 97.96% 100.00%
Net Worth 648,747 711,774 714,424 612,824 597,907 618,279 629,584 2.02%
  QoQ % -8.85% -0.37% 16.58% 2.49% -3.29% -1.80% -
  Horiz. % 103.04% 113.05% 113.48% 97.34% 94.97% 98.20% 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 142,953 143,292 221,143 117,050 116,880 116,901 159,120 -6.91%
  QoQ % -0.24% -35.20% 88.93% 0.15% -0.02% -26.53% -
  Horiz. % 89.84% 90.05% 138.98% 73.56% 73.45% 73.47% 100.00%
Div Payout % 104.17 % 85.14 % 157.99 % 103.21 % 84.91 % 91.09 % 142.85 % -19.03%
  QoQ % 22.35% -46.11% 53.08% 21.55% -6.78% -36.23% -
  Horiz. % 72.92% 59.60% 110.60% 72.25% 59.44% 63.77% 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 648,747 711,774 714,424 612,824 597,907 618,279 629,584 2.02%
  QoQ % -8.85% -0.37% 16.58% 2.49% -3.29% -1.80% -
  Horiz. % 103.04% 113.05% 113.48% 97.34% 94.97% 98.20% 100.00%
NOSH 5,198,295 5,210,650 5,203,382 5,202,247 5,194,679 5,195,627 5,304,000 -1.34%
  QoQ % -0.24% 0.14% 0.02% 0.15% -0.02% -2.04% -
  Horiz. % 98.01% 98.24% 98.10% 98.08% 97.94% 97.96% 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 9.86 % 12.54 % 10.22 % 8.63 % 10.11 % 10.29 % 8.88 % 7.25%
  QoQ % -21.37% 22.70% 18.42% -14.64% -1.75% 15.88% -
  Horiz. % 111.04% 141.22% 115.09% 97.18% 113.85% 115.88% 100.00%
ROE 21.15 % 23.65 % 19.59 % 18.51 % 23.02 % 20.76 % 17.69 % 12.68%
  QoQ % -10.57% 20.72% 5.83% -19.59% 10.89% 17.35% -
  Horiz. % 119.56% 133.69% 110.74% 104.64% 130.13% 117.35% 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 26.34 25.53 25.91 24.61 25.97 24.13 23.76 7.13%
  QoQ % 3.17% -1.47% 5.28% -5.24% 7.63% 1.56% -
  Horiz. % 110.86% 107.45% 109.05% 103.58% 109.30% 101.56% 100.00%
EPS 2.64 3.23 2.69 2.18 2.65 2.47 2.14 15.07%
  QoQ % -18.27% 20.07% 23.39% -17.74% 7.29% 15.42% -
  Horiz. % 123.36% 150.93% 125.70% 101.87% 123.83% 115.42% 100.00%
DPS 2.75 2.75 4.25 2.25 2.25 2.25 3.00 -5.65%
  QoQ % 0.00% -35.29% 88.89% 0.00% 0.00% -25.00% -
  Horiz. % 91.67% 91.67% 141.67% 75.00% 75.00% 75.00% 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 26.26 25.51 25.86 24.55 25.87 24.05 24.17 5.70%
  QoQ % 2.94% -1.35% 5.34% -5.10% 7.57% -0.50% -
  Horiz. % 108.65% 105.54% 106.99% 101.57% 107.03% 99.50% 100.00%
EPS 2.63 3.23 2.68 2.17 2.64 2.46 2.14 14.78%
  QoQ % -18.58% 20.52% 23.50% -17.80% 7.32% 14.95% -
  Horiz. % 122.90% 150.93% 125.23% 101.40% 123.36% 114.95% 100.00%
DPS 2.74 2.75 4.24 2.24 2.24 2.24 3.05 -6.91%
  QoQ % -0.36% -35.14% 89.29% 0.00% 0.00% -26.56% -
  Horiz. % 89.84% 90.16% 139.02% 73.44% 73.44% 73.44% 100.00%
NAPS 0.1244 0.1365 0.1370 0.1175 0.1147 0.1186 0.1207 2.04%
  QoQ % -8.86% -0.36% 16.60% 2.44% -3.29% -1.74% -
  Horiz. % 103.07% 113.09% 113.50% 97.35% 95.03% 98.26% 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 11.66 12.30 11.27 13.41 12.94 13.80 12.37 -3.87%
  QoQ % -5.20% 9.14% -15.96% 3.63% -6.23% 11.56% -
  Horiz. % 94.26% 99.43% 91.11% 108.41% 104.61% 111.56% 100.00%
P/EPS 116.29 97.21 108.55 151.38 126.79 134.82 140.00 -11.67%
  QoQ % 19.63% -10.45% -28.29% 19.39% -5.96% -3.70% -
  Horiz. % 83.06% 69.44% 77.54% 108.13% 90.56% 96.30% 100.00%
EY 0.86 1.03 0.92 0.66 0.79 0.74 0.71 13.67%
  QoQ % -16.50% 11.96% 39.39% -16.46% 6.76% 4.23% -
  Horiz. % 121.13% 145.07% 129.58% 92.96% 111.27% 104.23% 100.00%
DY 0.90 0.88 1.46 0.68 0.67 0.68 1.02 -8.03%
  QoQ % 2.27% -39.73% 114.71% 1.49% -1.47% -33.33% -
  Horiz. % 88.24% 86.27% 143.14% 66.67% 65.69% 66.67% 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 11.35 11.79 12.31 13.53 13.01 14.67 13.47 -10.82%
  QoQ % -3.73% -4.22% -9.02% 4.00% -11.32% 8.91% -
  Horiz. % 84.26% 87.53% 91.39% 100.45% 96.59% 108.91% 100.00%
P/EPS 113.26 93.19 118.59 152.75 127.55 143.32 152.38 -17.99%
  QoQ % 21.54% -21.42% -22.36% 19.76% -11.00% -5.95% -
  Horiz. % 74.33% 61.16% 77.83% 100.24% 83.71% 94.05% 100.00%
EY 0.88 1.07 0.84 0.65 0.78 0.70 0.66 21.21%
  QoQ % -17.76% 27.38% 29.23% -16.67% 11.43% 6.06% -
  Horiz. % 133.33% 162.12% 127.27% 98.48% 118.18% 106.06% 100.00%
DY 0.92 0.91 1.33 0.68 0.67 0.64 0.94 -1.43%
  QoQ % 1.10% -31.58% 95.59% 1.49% 4.69% -31.91% -
  Horiz. % 97.87% 96.81% 141.49% 72.34% 71.28% 68.09% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers