Highlights

[ASTRO] YoY 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?  YoY % Horiz. %

TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Revenue 5,539,988 5,616,964 5,421,794 5,143,364 4,662,182 4,168,800  -  5.85%
  YoY % -1.37% 3.60% 5.41% 10.32% 11.84% - -
  Horiz. % 132.89% 134.74% 130.06% 123.38% 111.84% 100.00% -
PBT 1,002,490 935,941 753,006 646,224 556,789 672,653  -  8.30%
  YoY % 7.11% 24.29% 16.52% 16.06% -17.22% - -
  Horiz. % 149.04% 139.14% 111.95% 96.07% 82.78% 100.00% -
Tax -276,099 -259,087 -210,085 -158,382 -137,544 -177,543  -  9.23%
  YoY % -6.57% -23.32% -32.64% -15.15% 22.53% - -
  Horiz. % 155.51% 145.93% 118.33% 89.21% 77.47% 100.00% -
NP 726,391 676,854 542,921 487,842 419,245 495,110  -  7.96%
  YoY % 7.32% 24.67% 11.29% 16.36% -15.32% - -
  Horiz. % 146.71% 136.71% 109.66% 98.53% 84.68% 100.00% -
NP to SH 733,926 682,372 551,522 490,786 419,839 491,855  -  8.33%
  YoY % 7.56% 23.73% 12.38% 16.90% -14.64% - -
  Horiz. % 149.22% 138.73% 112.13% 99.78% 85.36% 100.00% -
Tax Rate 27.54 % 27.68 % 27.90 % 24.51 % 24.70 % 26.39 %  -  % 0.86%
  YoY % -0.51% -0.79% 13.83% -0.77% -6.40% - -
  Horiz. % 104.36% 104.89% 105.72% 92.88% 93.60% 100.00% -
Total Cost 4,813,597 4,940,110 4,878,873 4,655,522 4,242,937 3,673,690  -  5.55%
  YoY % -2.56% 1.26% 4.80% 9.72% 15.50% - -
  Horiz. % 131.03% 134.47% 132.81% 126.73% 115.50% 100.00% -
Net Worth 664,287 591,519 662,055 612,824 519,590 196,434  -  27.58%
  YoY % 12.30% -10.65% 8.03% 17.94% 164.51% - -
  Horiz. % 338.17% 301.13% 337.04% 311.97% 264.51% 100.00% -
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Div 650,783 663,594 650,298 509,952 440,822 34,063  -  80.34%
  YoY % -1.93% 2.04% 27.52% 15.68% 1,194.11% - -
  Horiz. % 1,910.48% 1,948.09% 1,909.06% 1,497.05% 1,294.11% 100.00% -
Div Payout % 88.67 % 97.25 % 117.91 % 103.91 % 105.00 % 6.93 %  -  % 66.45%
  YoY % -8.82% -17.52% 13.47% -1.04% 1,415.15% - -
  Horiz. % 1,279.51% 1,403.32% 1,701.44% 1,499.42% 1,515.15% 100.00% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
Net Worth 664,287 591,519 662,055 612,824 519,590 196,434  -  27.58%
  YoY % 12.30% -10.65% 8.03% 17.94% 164.51% - -
  Horiz. % 338.17% 301.13% 337.04% 311.97% 264.51% 100.00% -
NOSH 5,210,100 5,207,034 5,196,666 5,202,247 5,154,666 2,270,923  -  18.06%
  YoY % 0.06% 0.20% -0.11% 0.92% 126.99% - -
  Horiz. % 229.43% 229.29% 228.83% 229.08% 226.99% 100.00% -
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
NP Margin 13.11 % 12.05 % 10.01 % 9.48 % 8.99 % 11.88 %  -  % 1.99%
  YoY % 8.80% 20.38% 5.59% 5.45% -24.33% - -
  Horiz. % 110.35% 101.43% 84.26% 79.80% 75.67% 100.00% -
ROE 110.48 % 115.36 % 83.30 % 80.09 % 80.80 % 250.39 %  -  % -15.09%
  YoY % -4.23% 38.49% 4.01% -0.88% -67.73% - -
  Horiz. % 44.12% 46.07% 33.27% 31.99% 32.27% 100.00% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
RPS 106.33 107.87 104.33 98.87 90.45 183.57  -  -10.34%
  YoY % -1.43% 3.39% 5.52% 9.31% -50.73% - -
  Horiz. % 57.92% 58.76% 56.83% 53.86% 49.27% 100.00% -
EPS 14.09 13.10 10.61 9.43 8.14 21.66  -  -8.24%
  YoY % 7.56% 23.47% 12.51% 15.85% -62.42% - -
  Horiz. % 65.05% 60.48% 48.98% 43.54% 37.58% 100.00% -
DPS 12.50 12.75 12.50 9.75 8.50 1.50  -  52.78%
  YoY % -1.96% 2.00% 28.21% 14.71% 466.67% - -
  Horiz. % 833.33% 850.00% 833.33% 650.00% 566.67% 100.00% -
NAPS 0.1275 0.1136 0.1274 0.1178 0.1008 0.0865  -  8.06%
  YoY % 12.24% -10.83% 8.15% 16.87% 16.53% - -
  Horiz. % 147.40% 131.33% 147.28% 136.18% 116.53% 100.00% -
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12  -  CAGR
RPS 106.24 107.72 103.98 98.64 89.41 79.95  -  5.85%
  YoY % -1.37% 3.60% 5.41% 10.32% 11.83% - -
  Horiz. % 132.88% 134.73% 130.06% 123.38% 111.83% 100.00% -
EPS 14.07 13.09 10.58 9.41 8.05 9.43  -  8.33%
  YoY % 7.49% 23.72% 12.43% 16.89% -14.63% - -
  Horiz. % 149.20% 138.81% 112.20% 99.79% 85.37% 100.00% -
DPS 12.48 12.73 12.47 9.78 8.45 0.65  -  80.52%
  YoY % -1.96% 2.08% 27.51% 15.74% 1,200.00% - -
  Horiz. % 1,920.00% 1,958.46% 1,918.46% 1,504.62% 1,300.00% 100.00% -
NAPS 0.1274 0.1134 0.1270 0.1175 0.0996 0.0377  -  27.56%
  YoY % 12.35% -10.71% 8.09% 17.97% 164.19% - -
  Horiz. % 337.93% 300.80% 336.87% 311.67% 264.19% 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  -  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  -  -
P/RPS 2.64 2.64 2.74 3.34 3.21 1.48  -  12.26%
  YoY % 0.00% -3.65% -17.96% 4.05% 116.89% - -
  Horiz. % 178.38% 178.38% 185.14% 225.68% 216.89% 100.00% -
P/EPS 19.95 21.75 26.95 34.98 35.61 12.51  -  9.78%
  YoY % -8.28% -19.29% -22.96% -1.77% 184.65% - -
  Horiz. % 159.47% 173.86% 215.43% 279.62% 284.65% 100.00% -
EY 5.01 4.60 3.71 2.86 2.81 7.99  -  -8.91%
  YoY % 8.91% 23.99% 29.72% 1.78% -64.83% - -
  Horiz. % 62.70% 57.57% 46.43% 35.79% 35.17% 100.00% -
DY 4.45 4.47 4.37 2.95 2.93 0.55  -  51.88%
  YoY % -0.45% 2.29% 48.14% 0.68% 432.73% - -
  Horiz. % 809.09% 812.73% 794.55% 536.36% 532.73% 100.00% -
P/NAPS 22.04 25.09 22.45 28.01 28.77 31.33  -  -6.79%
  YoY % -12.16% 11.76% -19.85% -2.64% -8.17% - -
  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  -  CAGR
Date 06/12/17 07/12/16 08/12/15 11/12/14 05/12/13 -  -  -
Price 2.8000 2.6500 2.8600 3.3300 2.8500 0.0000  -  -
P/RPS 2.63 2.46 2.74 3.37 3.15 0.00  -  -
  YoY % 6.91% -10.22% -18.69% 6.98% 0.00% - -
  Horiz. % 83.49% 78.10% 86.98% 106.98% 100.00% - -
P/EPS 19.88 20.22 26.95 35.30 34.99 0.00  -  -
  YoY % -1.68% -24.97% -23.65% 0.89% 0.00% - -
  Horiz. % 56.82% 57.79% 77.02% 100.89% 100.00% - -
EY 5.03 4.95 3.71 2.83 2.86 0.00  -  -
  YoY % 1.62% 33.42% 31.10% -1.05% 0.00% - -
  Horiz. % 175.87% 173.08% 129.72% 98.95% 100.00% - -
DY 4.46 4.81 4.37 2.93 2.98 0.00  -  -
  YoY % -7.28% 10.07% 49.15% -1.68% 0.00% - -
  Horiz. % 149.66% 161.41% 146.64% 98.32% 100.00% - -
P/NAPS 21.96 23.33 22.45 28.27 28.27 0.00  -  -
  YoY % -5.87% 3.92% -20.59% 0.00% 0.00% - -
  Horiz. % 77.68% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers