Highlights

[ASTRO] YoY Quarter Result on 2013-10-31 [#3]

Stock [ASTRO]: ASTRO MALAYSIA HOLDINGS BHD
Announcement Date 05-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     25.17%    YoY -     4.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Revenue 1,424,035 1,374,431 1,280,206 1,216,515 1,078,441 995,313  -  7.42%
  YoY % 3.61% 7.36% 5.24% 12.80% 8.35% - -
  Horiz. % 143.07% 138.09% 128.62% 122.22% 108.35% 100.00% -
PBT 208,750 136,516 154,706 152,693 158,451 152,568  -  6.46%
  YoY % 52.91% -11.76% 1.32% -3.63% 3.86% - -
  Horiz. % 136.82% 89.48% 101.40% 100.08% 103.86% 100.00% -
Tax -60,096 -33,112 -44,172 -29,135 -40,496 -47,694  -  4.73%
  YoY % -81.49% 25.04% -51.61% 28.05% 15.09% - -
  Horiz. % 126.00% 69.43% 92.62% 61.09% 84.91% 100.00% -
NP 148,654 103,404 110,534 123,558 117,955 104,874  -  7.22%
  YoY % 43.76% -6.45% -10.54% 4.75% 12.47% - -
  Horiz. % 141.75% 98.60% 105.40% 117.82% 112.47% 100.00% -
NP to SH 151,004 106,012 113,409 123,712 118,088 103,519  -  7.83%
  YoY % 42.44% -6.52% -8.33% 4.76% 14.07% - -
  Horiz. % 145.87% 102.41% 109.55% 119.51% 114.07% 100.00% -
Tax Rate 28.79 % 24.26 % 28.55 % 19.08 % 25.56 % 31.26 %  -  % -1.63%
  YoY % 18.67% -15.03% 49.63% -25.35% -18.23% - -
  Horiz. % 92.10% 77.61% 91.33% 61.04% 81.77% 100.00% -
Total Cost 1,275,381 1,271,027 1,169,672 1,092,957 960,486 890,439  -  7.44%
  YoY % 0.34% 8.67% 7.02% 13.79% 7.87% - -
  Horiz. % 143.23% 142.74% 131.36% 122.74% 107.87% 100.00% -
Net Worth 591,519 662,055 612,824 519,590 196,434 -  -  -
  YoY % -10.65% 8.03% 17.94% 164.51% 0.00% - -
  Horiz. % 301.13% 337.04% 311.97% 264.51% 100.00% - -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Div 156,211 142,908 117,050 103,093 34,063 -  -  -
  YoY % 9.31% 22.09% 13.54% 202.65% 0.00% - -
  Horiz. % 458.58% 419.53% 343.62% 302.65% 100.00% - -
Div Payout % 103.45 % 134.80 % 103.21 % 83.33 % 28.85 % - %  -  % -
  YoY % -23.26% 30.61% 23.86% 188.84% 0.00% - -
  Horiz. % 358.58% 467.24% 357.75% 288.84% 100.00% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Net Worth 591,519 662,055 612,824 519,590 196,434 -  -  -
  YoY % -10.65% 8.03% 17.94% 164.51% 0.00% - -
  Horiz. % 301.13% 337.04% 311.97% 264.51% 100.00% - -
NOSH 5,207,034 5,196,666 5,202,247 5,154,666 2,270,923 -  -  -
  YoY % 0.20% -0.11% 0.92% 126.99% 0.00% - -
  Horiz. % 229.29% 228.83% 229.08% 226.99% 100.00% - -
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
NP Margin 10.44 % 7.52 % 8.63 % 10.16 % 10.94 % 10.54 %  -  % -0.19%
  YoY % 38.83% -12.86% -15.06% -7.13% 3.80% - -
  Horiz. % 99.05% 71.35% 81.88% 96.39% 103.80% 100.00% -
ROE 25.53 % 16.01 % 18.51 % 23.81 % 60.12 % - %  -  % -
  YoY % 59.46% -13.51% -22.26% -60.40% 0.00% - -
  Horiz. % 42.47% 26.63% 30.79% 39.60% 100.00% - -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
RPS 27.35 26.45 24.61 23.60 47.49 -  -  -
  YoY % 3.40% 7.48% 4.28% -50.31% 0.00% - -
  Horiz. % 57.59% 55.70% 51.82% 49.69% 100.00% - -
EPS 2.90 2.04 2.18 2.40 5.20 0.00  -  -
  YoY % 42.16% -6.42% -9.17% -53.85% 0.00% - -
  Horiz. % 55.77% 39.23% 41.92% 46.15% 100.00% - -
DPS 3.00 2.75 2.25 2.00 1.50 0.00  -  -
  YoY % 9.09% 22.22% 12.50% 33.33% 0.00% - -
  Horiz. % 200.00% 183.33% 150.00% 133.33% 100.00% - -
NAPS 0.1136 0.1274 0.1178 0.1008 0.0865 -  -  -
  YoY % -10.83% 8.15% 16.87% 16.53% 0.00% - -
  Horiz. % 131.33% 147.28% 136.18% 116.53% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 5,214,314
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
RPS 27.31 26.36 24.55 23.33 20.68 19.09  -  7.42%
  YoY % 3.60% 7.37% 5.23% 12.81% 8.33% - -
  Horiz. % 143.06% 138.08% 128.60% 122.21% 108.33% 100.00% -
EPS 2.90 2.03 2.17 2.37 2.26 1.99  -  7.81%
  YoY % 42.86% -6.45% -8.44% 4.87% 13.57% - -
  Horiz. % 145.73% 102.01% 109.05% 119.10% 113.57% 100.00% -
DPS 3.00 2.74 2.24 1.98 0.65 0.00  -  -
  YoY % 9.49% 22.32% 13.13% 204.62% 0.00% - -
  Horiz. % 461.54% 421.54% 344.62% 304.62% 100.00% - -
NAPS 0.1134 0.1270 0.1175 0.0996 0.0377 -  -  -
  YoY % -10.71% 8.09% 17.97% 164.19% 0.00% - -
  Horiz. % 300.80% 336.87% 311.67% 264.19% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -  -  -
Price 2.8500 2.8600 3.3000 2.9000 2.7100 0.0000  -  -
P/RPS 10.42 10.81 13.41 12.29 5.71 0.00  -  -
  YoY % -3.61% -19.39% 9.11% 115.24% 0.00% - -
  Horiz. % 182.49% 189.32% 234.85% 215.24% 100.00% - -
P/EPS 98.28 140.20 151.38 120.83 52.12 0.00  -  -
  YoY % -29.90% -7.39% 25.28% 131.83% 0.00% - -
  Horiz. % 188.56% 268.99% 290.45% 231.83% 100.00% - -
EY 1.02 0.71 0.66 0.83 1.92 0.00  -  -
  YoY % 43.66% 7.58% -20.48% -56.77% 0.00% - -
  Horiz. % 53.12% 36.98% 34.38% 43.23% 100.00% - -
DY 1.05 0.96 0.68 0.69 0.55 0.00  -  -
  YoY % 9.37% 41.18% -1.45% 25.45% 0.00% - -
  Horiz. % 190.91% 174.55% 123.64% 125.45% 100.00% - -
P/NAPS 25.09 22.45 28.01 28.77 31.33 0.00  -  -
  YoY % 11.76% -19.85% -2.64% -8.17% 0.00% - -
  Horiz. % 80.08% 71.66% 89.40% 91.83% 100.00% - -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Date 07/12/16 08/12/15 11/12/14 05/12/13 05/12/12 -  -  -
Price 2.6500 2.8600 3.3300 2.8500 2.9700 0.0000  -  -
P/RPS 9.69 10.81 13.53 12.08 6.25 0.00  -  -
  YoY % -10.36% -20.10% 12.00% 93.28% 0.00% - -
  Horiz. % 155.04% 172.96% 216.48% 193.28% 100.00% - -
P/EPS 91.38 140.20 152.75 118.75 57.12 0.00  -  -
  YoY % -34.82% -8.22% 28.63% 107.90% 0.00% - -
  Horiz. % 159.98% 245.45% 267.42% 207.90% 100.00% - -
EY 1.09 0.71 0.65 0.84 1.75 0.00  -  -
  YoY % 53.52% 9.23% -22.62% -52.00% 0.00% - -
  Horiz. % 62.29% 40.57% 37.14% 48.00% 100.00% - -
DY 1.13 0.96 0.68 0.70 0.51 0.00  -  -
  YoY % 17.71% 41.18% -2.86% 37.25% 0.00% - -
  Horiz. % 221.57% 188.24% 133.33% 137.25% 100.00% - -
P/NAPS 23.33 22.45 28.27 28.27 34.34 0.00  -  -
  YoY % 3.92% -20.59% 0.00% -17.68% 0.00% - -
  Horiz. % 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers