Highlights

[ASTRO] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 5,523,333 5,620,212 5,431,420 5,177,618 4,707,456 4,177,836 3,748,338 6.67%
  YoY % -1.72% 3.48% 4.90% 9.99% 12.68% 11.46% -
  Horiz. % 147.35% 149.94% 144.90% 138.13% 125.59% 111.46% 100.00%
PBT 1,086,282 876,980 734,912 692,086 589,428 613,625 876,002 3.65%
  YoY % 23.87% 19.33% 6.19% 17.42% -3.94% -29.95% -
  Horiz. % 124.00% 100.11% 83.89% 79.01% 67.29% 70.05% 100.00%
Tax -308,361 -244,924 -194,713 -190,785 -141,569 -165,034 -241,972 4.12%
  YoY % -25.90% -25.79% -2.06% -34.76% 14.22% 31.80% -
  Horiz. % 127.44% 101.22% 80.47% 78.85% 58.51% 68.20% 100.00%
NP 777,921 632,056 540,198 501,301 447,858 448,590 634,030 3.46%
  YoY % 23.08% 17.00% 7.76% 11.93% -0.16% -29.25% -
  Horiz. % 122.69% 99.69% 85.20% 79.07% 70.64% 70.75% 100.00%
NP to SH 785,132 638,141 548,734 505,866 448,752 446,454 629,396 3.75%
  YoY % 23.03% 16.29% 8.47% 12.73% 0.51% -29.07% -
  Horiz. % 124.74% 101.39% 87.18% 80.37% 71.30% 70.93% 100.00%
Tax Rate 28.39 % 27.93 % 26.49 % 27.57 % 24.02 % 26.90 % 27.62 % 0.46%
  YoY % 1.65% 5.44% -3.92% 14.78% -10.71% -2.61% -
  Horiz. % 102.79% 101.12% 95.91% 99.82% 86.97% 97.39% 100.00%
Total Cost 4,745,412 4,988,156 4,891,221 4,676,317 4,259,597 3,729,245 3,114,308 7.26%
  YoY % -4.87% 1.98% 4.60% 9.78% 14.22% 19.75% -
  Horiz. % 152.37% 160.17% 157.06% 150.16% 136.78% 119.75% 100.00%
Net Worth 664,287 591,617 662,852 612,237 521,933 66,127 - -
  YoY % 12.28% -10.75% 8.27% 17.30% 689.29% 0.00% -
  Horiz. % 1,004.56% 894.66% 1,002.39% 925.85% 789.29% 100.00% -
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 625,212 624,947 572,321 467,753 414,232 - - -
  YoY % 0.04% 9.20% 22.36% 12.92% 0.00% 0.00% -
  Horiz. % 150.93% 150.87% 138.16% 112.92% 100.00% - -
Div Payout % 79.63 % 97.93 % 104.30 % 92.47 % 92.31 % - % - % -
  YoY % -18.69% -6.11% 12.79% 0.17% 0.00% 0.00% -
  Horiz. % 86.26% 106.09% 112.99% 100.17% 100.00% - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 664,287 591,617 662,852 612,237 521,933 66,127 - -
  YoY % 12.28% -10.75% 8.27% 17.30% 689.29% 0.00% -
  Horiz. % 1,004.56% 894.66% 1,002.39% 925.85% 789.29% 100.00% -
NOSH 5,210,100 5,207,899 5,202,920 5,197,260 5,177,907 764,477 - -
  YoY % 0.04% 0.10% 0.11% 0.37% 577.31% 0.00% -
  Horiz. % 681.52% 681.24% 680.59% 679.84% 677.31% 100.00% -
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 14.08 % 11.25 % 9.95 % 9.68 % 9.51 % 10.74 % 16.91 % -3.00%
  YoY % 25.16% 13.07% 2.79% 1.79% -11.45% -36.49% -
  Horiz. % 83.26% 66.53% 58.84% 57.24% 56.24% 63.51% 100.00%
ROE 118.19 % 107.86 % 82.78 % 82.63 % 85.98 % 675.14 % - % -
  YoY % 9.58% 30.30% 0.18% -3.90% -87.26% 0.00% -
  Horiz. % 17.51% 15.98% 12.26% 12.24% 12.74% 100.00% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 106.01 107.92 104.39 99.62 90.91 546.50 - -
  YoY % -1.77% 3.38% 4.79% 9.58% -83.37% 0.00% -
  Horiz. % 19.40% 19.75% 19.10% 18.23% 16.63% 100.00% -
EPS 15.07 12.25 10.55 9.73 8.67 58.40 0.00 -
  YoY % 23.02% 16.11% 8.43% 12.23% -85.15% 0.00% -
  Horiz. % 25.80% 20.98% 18.07% 16.66% 14.85% 100.00% -
DPS 12.00 12.00 11.00 9.00 8.00 0.00 0.00 -
  YoY % 0.00% 9.09% 22.22% 12.50% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 137.50% 112.50% 100.00% - -
NAPS 0.1275 0.1136 0.1274 0.1178 0.1008 0.0865 - -
  YoY % 12.24% -10.83% 8.15% 16.87% 16.53% 0.00% -
  Horiz. % 147.40% 131.33% 147.28% 136.18% 116.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 105.93 107.78 104.16 99.30 90.28 80.12 71.89 6.67%
  YoY % -1.72% 3.48% 4.89% 9.99% 12.68% 11.45% -
  Horiz. % 147.35% 149.92% 144.89% 138.13% 125.58% 111.45% 100.00%
EPS 15.06 12.24 10.52 9.70 8.61 8.56 12.07 3.75%
  YoY % 23.04% 16.35% 8.45% 12.66% 0.58% -29.08% -
  Horiz. % 124.77% 101.41% 87.16% 80.36% 71.33% 70.92% 100.00%
DPS 11.99 11.99 10.98 8.97 7.94 0.00 0.00 -
  YoY % 0.00% 9.20% 22.41% 12.97% 0.00% 0.00% -
  Horiz. % 151.01% 151.01% 138.29% 112.97% 100.00% - -
NAPS 0.1274 0.1135 0.1271 0.1174 0.1001 0.0127 - -
  YoY % 12.25% -10.70% 8.26% 17.28% 688.19% 0.00% -
  Horiz. % 1,003.15% 893.70% 1,000.79% 924.41% 788.19% 100.00% -
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 2.8100 2.8500 2.8600 3.3000 2.9000 2.7100 0.0000 -
P/RPS 2.65 2.64 2.74 3.31 3.19 0.50 0.00 -
  YoY % 0.38% -3.65% -17.22% 3.76% 538.00% 0.00% -
  Horiz. % 530.00% 528.00% 548.00% 662.00% 638.00% 100.00% -
P/EPS 18.65 23.26 27.12 33.90 33.46 4.64 0.00 -
  YoY % -19.82% -14.23% -20.00% 1.32% 621.12% 0.00% -
  Horiz. % 401.94% 501.29% 584.48% 730.60% 721.12% 100.00% -
EY 5.36 4.30 3.69 2.95 2.99 21.55 0.00 -
  YoY % 24.65% 16.53% 25.08% -1.34% -86.13% 0.00% -
  Horiz. % 24.87% 19.95% 17.12% 13.69% 13.87% 100.00% -
DY 4.27 4.21 3.85 2.73 2.76 0.00 0.00 -
  YoY % 1.43% 9.35% 41.03% -1.09% 0.00% 0.00% -
  Horiz. % 154.71% 152.54% 139.49% 98.91% 100.00% - -
P/NAPS 22.04 25.09 22.45 28.01 28.77 31.33 0.00 -
  YoY % -12.16% 11.76% -19.85% -2.64% -8.17% 0.00% -
  Horiz. % 70.35% 80.08% 71.66% 89.40% 91.83% 100.00% -
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 05/12/12 - -
Price 2.8000 2.6500 2.8600 3.3300 2.8500 2.9700 0.0000 -
P/RPS 2.64 2.46 2.74 3.34 3.13 0.54 0.00 -
  YoY % 7.32% -10.22% -17.96% 6.71% 479.63% 0.00% -
  Horiz. % 488.89% 455.56% 507.41% 618.52% 579.63% 100.00% -
P/EPS 18.58 21.63 27.12 34.21 32.88 5.09 0.00 -
  YoY % -14.10% -20.24% -20.72% 4.05% 545.97% 0.00% -
  Horiz. % 365.03% 424.95% 532.81% 672.10% 645.97% 100.00% -
EY 5.38 4.62 3.69 2.92 3.04 19.66 0.00 -
  YoY % 16.45% 25.20% 26.37% -3.95% -84.54% 0.00% -
  Horiz. % 27.37% 23.50% 18.77% 14.85% 15.46% 100.00% -
DY 4.29 4.53 3.85 2.70 2.81 0.00 0.00 -
  YoY % -5.30% 17.66% 42.59% -3.91% 0.00% 0.00% -
  Horiz. % 152.67% 161.21% 137.01% 96.09% 100.00% - -
P/NAPS 21.96 23.33 22.45 28.27 28.27 34.34 0.00 -
  YoY % -5.87% 3.92% -20.59% 0.00% -17.68% 0.00% -
  Horiz. % 63.95% 67.94% 65.38% 82.32% 82.32% 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.
 


 

319  190  531  1151 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 VC 0.25-0.02 
 HSI-C5J 0.25+0.005 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 ARMADA 0.185+0.005 
Partners & Brokers