Highlights

[ASTRO] QoQ TTM 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 -     -2.06%    YoY -     16.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 5,327,569 5,307,677 5,231,444 5,143,364 5,079,673 4,918,799 4,790,742 7.36%
  QoQ % 0.37% 1.46% 1.71% 1.25% 3.27% 2.67% -
  Horiz. % 111.21% 110.79% 109.20% 107.36% 106.03% 102.67% 100.00%
PBT 771,196 783,024 720,886 646,224 644,211 579,683 569,230 22.51%
  QoQ % -1.51% 8.62% 11.55% 0.31% 11.13% 1.84% -
  Horiz. % 135.48% 137.56% 126.64% 113.53% 113.17% 101.84% 100.00%
Tax -221,145 -231,544 -207,139 -158,382 -143,345 -116,733 -121,468 49.26%
  QoQ % 4.49% -11.78% -30.78% -10.49% -22.80% 3.90% -
  Horiz. % 182.06% 190.62% 170.53% 130.39% 118.01% 96.10% 100.00%
NP 550,051 551,480 513,747 487,842 500,866 462,950 447,762 14.75%
  QoQ % -0.26% 7.34% 5.31% -2.60% 8.19% 3.39% -
  Horiz. % 122.84% 123.16% 114.74% 108.95% 111.86% 103.39% 100.00%
NP to SH 558,919 559,343 519,371 490,786 501,089 462,263 448,067 15.93%
  QoQ % -0.08% 7.70% 5.82% -2.06% 8.40% 3.17% -
  Horiz. % 124.74% 124.83% 115.91% 109.53% 111.83% 103.17% 100.00%
Tax Rate 28.68 % 29.57 % 28.73 % 24.51 % 22.25 % 20.14 % 21.34 % 21.85%
  QoQ % -3.01% 2.92% 17.22% 10.16% 10.48% -5.62% -
  Horiz. % 134.40% 138.57% 134.63% 114.85% 104.26% 94.38% 100.00%
Total Cost 4,777,518 4,756,197 4,717,697 4,655,522 4,578,807 4,455,849 4,342,980 6.58%
  QoQ % 0.45% 0.82% 1.34% 1.68% 2.76% 2.60% -
  Horiz. % 110.01% 109.51% 108.63% 107.20% 105.43% 102.60% 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 624,440 598,367 571,976 509,952 495,995 483,149 470,008 20.92%
  QoQ % 4.36% 4.61% 12.16% 2.81% 2.66% 2.80% -
  Horiz. % 132.86% 127.31% 121.69% 108.50% 105.53% 102.80% 100.00%
Div Payout % 111.72 % 106.98 % 110.13 % 103.91 % 98.98 % 104.52 % 104.90 % 4.30%
  QoQ % 4.43% -2.86% 5.99% 4.98% -5.30% -0.36% -
  Horiz. % 106.50% 101.98% 104.99% 99.06% 94.36% 99.64% 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 10.32 % 10.39 % 9.82 % 9.48 % 9.86 % 9.41 % 9.35 % 6.82%
  QoQ % -0.67% 5.80% 3.59% -3.85% 4.78% 0.64% -
  Horiz. % 110.37% 111.12% 105.03% 101.39% 105.45% 100.64% 100.00%
ROE 86.15 % 78.58 % 72.70 % 80.09 % 83.81 % 74.77 % 71.17 % 13.62%
  QoQ % 9.63% 8.09% -9.23% -4.44% 12.09% 5.06% -
  Horiz. % 121.05% 110.41% 102.15% 112.53% 117.76% 105.06% 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 102.49 101.86 100.54 98.87 97.79 94.67 90.32 8.82%
  QoQ % 0.62% 1.31% 1.69% 1.10% 3.30% 4.82% -
  Horiz. % 113.47% 112.78% 111.32% 109.47% 108.27% 104.82% 100.00%
EPS 10.75 10.73 9.98 9.43 9.65 8.90 8.45 17.46%
  QoQ % 0.19% 7.52% 5.83% -2.28% 8.43% 5.33% -
  Horiz. % 127.22% 126.98% 118.11% 111.60% 114.20% 105.33% 100.00%
DPS 12.00 11.50 11.00 9.75 9.55 9.30 8.86 22.48%
  QoQ % 4.35% 4.55% 12.82% 2.09% 2.69% 4.97% -
  Horiz. % 135.44% 129.80% 124.15% 110.05% 107.79% 104.97% 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 102.17 101.79 100.33 98.64 97.42 94.33 91.88 7.35%
  QoQ % 0.37% 1.46% 1.71% 1.25% 3.28% 2.67% -
  Horiz. % 111.20% 110.79% 109.20% 107.36% 106.03% 102.67% 100.00%
EPS 10.72 10.73 9.96 9.41 9.61 8.87 8.59 15.96%
  QoQ % -0.09% 7.73% 5.84% -2.08% 8.34% 3.26% -
  Horiz. % 124.80% 124.91% 115.95% 109.55% 111.87% 103.26% 100.00%
DPS 11.98 11.48 10.97 9.78 9.51 9.27 9.01 20.98%
  QoQ % 4.36% 4.65% 12.17% 2.84% 2.59% 2.89% -
  Horiz. % 132.96% 127.41% 121.75% 108.55% 105.55% 102.89% 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 3.00 3.08 2.90 3.34 3.44 3.52 3.25 -5.21%
  QoQ % -2.60% 6.21% -13.17% -2.91% -2.27% 8.31% -
  Horiz. % 92.31% 94.77% 89.23% 102.77% 105.85% 108.31% 100.00%
P/EPS 28.55 29.25 29.25 34.98 34.83 37.43 34.80 -12.40%
  QoQ % -2.39% 0.00% -16.38% 0.43% -6.95% 7.56% -
  Horiz. % 82.04% 84.05% 84.05% 100.52% 100.09% 107.56% 100.00%
EY 3.50 3.42 3.42 2.86 2.87 2.67 2.87 14.19%
  QoQ % 2.34% 0.00% 19.58% -0.35% 7.49% -6.97% -
  Horiz. % 121.95% 119.16% 119.16% 99.65% 100.00% 93.03% 100.00%
DY 3.91 3.66 3.77 2.95 2.84 2.79 3.01 19.11%
  QoQ % 6.83% -2.92% 27.80% 3.87% 1.79% -7.31% -
  Horiz. % 129.90% 121.59% 125.25% 98.01% 94.35% 92.69% 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 2.92 2.95 3.17 3.37 3.46 3.74 3.54 -12.08%
  QoQ % -1.02% -6.94% -5.93% -2.60% -7.49% 5.65% -
  Horiz. % 82.49% 83.33% 89.55% 95.20% 97.74% 105.65% 100.00%
P/EPS 27.81 28.04 31.96 35.30 35.04 39.79 37.88 -18.66%
  QoQ % -0.82% -12.27% -9.46% 0.74% -11.94% 5.04% -
  Horiz. % 73.42% 74.02% 84.37% 93.19% 92.50% 105.04% 100.00%
EY 3.60 3.57 3.13 2.83 2.85 2.51 2.64 23.04%
  QoQ % 0.84% 14.06% 10.60% -0.70% 13.55% -4.92% -
  Horiz. % 136.36% 135.23% 118.56% 107.20% 107.95% 95.08% 100.00%
DY 4.01 3.82 3.45 2.93 2.82 2.63 2.77 28.06%
  QoQ % 4.97% 10.72% 17.75% 3.90% 7.22% -5.05% -
  Horiz. % 144.77% 137.91% 124.55% 105.78% 101.81% 94.95% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers