Highlights

[ASTRO] YoY TTM 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 -     1.36%    YoY -     -14.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -   -  CAGR
Revenue 5,616,964 5,421,794 5,143,364 4,662,182 4,168,800  -   -  7.73%
  YoY % 3.60% 5.41% 10.32% 11.84% - - -
  Horiz. % 134.74% 130.06% 123.38% 111.84% 100.00% - -
PBT 935,941 753,006 646,224 556,789 672,653  -   -  8.60%
  YoY % 24.29% 16.52% 16.06% -17.22% - - -
  Horiz. % 139.14% 111.95% 96.07% 82.78% 100.00% - -
Tax -259,087 -210,085 -158,382 -137,544 -177,543  -   -  9.90%
  YoY % -23.32% -32.64% -15.15% 22.53% - - -
  Horiz. % 145.93% 118.33% 89.21% 77.47% 100.00% - -
NP 676,854 542,921 487,842 419,245 495,110  -   -  8.12%
  YoY % 24.67% 11.29% 16.36% -15.32% - - -
  Horiz. % 136.71% 109.66% 98.53% 84.68% 100.00% - -
NP to SH 682,372 551,522 490,786 419,839 491,855  -   -  8.52%
  YoY % 23.73% 12.38% 16.90% -14.64% - - -
  Horiz. % 138.73% 112.13% 99.78% 85.36% 100.00% - -
Tax Rate 27.68 % 27.90 % 24.51 % 24.70 % 26.39 %  -  %  -  % 1.20%
  YoY % -0.79% 13.83% -0.77% -6.40% - - -
  Horiz. % 104.89% 105.72% 92.88% 93.60% 100.00% - -
Total Cost 4,940,110 4,878,873 4,655,522 4,242,937 3,673,690  -   -  7.68%
  YoY % 1.26% 4.80% 9.72% 15.50% - - -
  Horiz. % 134.47% 132.81% 126.73% 115.50% 100.00% - -
Net Worth 591,519 662,055 612,824 519,590 196,434  -   -  31.71%
  YoY % -10.65% 8.03% 17.94% 164.51% - - -
  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  -   -  CAGR
Div 663,594 650,298 509,952 440,822 34,063  -   -  109.98%
  YoY % 2.04% 27.52% 15.68% 1,194.11% - - -
  Horiz. % 1,948.09% 1,909.06% 1,497.05% 1,294.11% 100.00% - -
Div Payout % 97.25 % 117.91 % 103.91 % 105.00 % 6.93 %  -  %  -  % 93.46%
  YoY % -17.52% 13.47% -1.04% 1,415.15% - - -
  Horiz. % 1,403.32% 1,701.44% 1,499.42% 1,515.15% 100.00% - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -   -  CAGR
Net Worth 591,519 662,055 612,824 519,590 196,434  -   -  31.71%
  YoY % -10.65% 8.03% 17.94% 164.51% - - -
  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  -   -  23.04%
  YoY % 0.20% -0.11% 0.92% 126.99% - - -
  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  -   -  CAGR
NP Margin 12.05 % 10.01 % 9.48 % 8.99 % 11.88 %  -  %  -  % 0.36%
  YoY % 20.38% 5.59% 5.45% -24.33% - - -
  Horiz. % 101.43% 84.26% 79.80% 75.67% 100.00% - -
ROE 115.36 % 83.30 % 80.09 % 80.80 % 250.39 %  -  %  -  % -17.60%
  YoY % 38.49% 4.01% -0.88% -67.73% - - -
  Horiz. % 46.07% 33.27% 31.99% 32.27% 100.00% - -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -   -  CAGR
RPS 107.87 104.33 98.87 90.45 183.57  -   -  -12.44%
  YoY % 3.39% 5.52% 9.31% -50.73% - - -
  Horiz. % 58.76% 56.83% 53.86% 49.27% 100.00% - -
EPS 13.10 10.61 9.43 8.14 21.66  -   -  -11.81%
  YoY % 23.47% 12.51% 15.85% -62.42% - - -
  Horiz. % 60.48% 48.98% 43.54% 37.58% 100.00% - -
DPS 12.75 12.50 9.75 8.50 1.50  -   -  70.69%
  YoY % 2.00% 28.21% 14.71% 466.67% - - -
  Horiz. % 850.00% 833.33% 650.00% 566.67% 100.00% - -
NAPS 0.1136 0.1274 0.1178 0.1008 0.0865  -   -  7.05%
  YoY % -10.83% 8.15% 16.87% 16.53% - - -
  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  -   -  CAGR
RPS 107.72 103.98 98.64 89.41 79.95  -   -  7.73%
  YoY % 3.60% 5.41% 10.32% 11.83% - - -
  Horiz. % 134.73% 130.06% 123.38% 111.83% 100.00% - -
EPS 13.09 10.58 9.41 8.05 9.43  -   -  8.54%
  YoY % 23.72% 12.43% 16.89% -14.63% - - -
  Horiz. % 138.81% 112.20% 99.79% 85.37% 100.00% - -
DPS 12.73 12.47 9.78 8.45 0.65  -   -  110.26%
  YoY % 2.08% 27.51% 15.74% 1,200.00% - - -
  Horiz. % 1,958.46% 1,918.46% 1,504.62% 1,300.00% 100.00% - -
NAPS 0.1134 0.1270 0.1175 0.0996 0.0377  -   -  31.67%
  YoY % -10.71% 8.09% 17.97% 164.19% - - -
  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  -   -  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  -   -  -
P/RPS 2.64 2.74 3.34 3.21 1.48  -   -  15.56%
  YoY % -3.65% -17.96% 4.05% 116.89% - - -
  Horiz. % 178.38% 185.14% 225.68% 216.89% 100.00% - -
P/EPS 21.75 26.95 34.98 35.61 12.51  -   -  14.82%
  YoY % -19.29% -22.96% -1.77% 184.65% - - -
  Horiz. % 173.86% 215.43% 279.62% 284.65% 100.00% - -
EY 4.60 3.71 2.86 2.81 7.99  -   -  -12.88%
  YoY % 23.99% 29.72% 1.78% -64.83% - - -
  Horiz. % 57.57% 46.43% 35.79% 35.17% 100.00% - -
DY 4.47 4.37 2.95 2.93 0.55  -   -  68.78%
  YoY % 2.29% 48.14% 0.68% 432.73% - - -
  Horiz. % 812.73% 794.55% 536.36% 532.73% 100.00% - -
P/NAPS 25.09 22.45 28.01 28.77 31.33  -   -  -5.40%
  YoY % 11.76% -19.85% -2.64% -8.17% - - -
  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  -   -  CAGR
Date 07/12/16 08/12/15 11/12/14 05/12/13 -  -   -  -
Price 2.6500 2.8600 3.3300 2.8500 0.0000  -   -  -
P/RPS 2.46 2.74 3.37 3.15 0.00  -   -  -
  YoY % -10.22% -18.69% 6.98% 0.00% - - -
  Horiz. % 78.10% 86.98% 106.98% 100.00% - - -
P/EPS 20.22 26.95 35.30 34.99 0.00  -   -  -
  YoY % -24.97% -23.65% 0.89% 0.00% - - -
  Horiz. % 57.79% 77.02% 100.89% 100.00% - - -
EY 4.95 3.71 2.83 2.86 0.00  -   -  -
  YoY % 33.42% 31.10% -1.05% 0.00% - - -
  Horiz. % 173.08% 129.72% 98.95% 100.00% - - -
DY 4.81 4.37 2.93 2.98 0.00  -   -  -
  YoY % 10.07% 49.15% -1.68% 0.00% - - -
  Horiz. % 161.41% 146.64% 98.32% 100.00% - - -
P/NAPS 23.33 22.45 28.27 28.27 0.00  -   -  -
  YoY % 3.92% -20.59% 0.00% 0.00% - - -
  Horiz. % 82.53% 79.41% 100.00% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.420.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 
Partners & Brokers