[ASTRO] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

18-Jun-2014

Admission Sponsor

Sponsor

Financial Year

31-Jan-2015

Quarter

30-Apr-2014 [#1]

Profit Trend

QoQ- 14.59%

YoY- 12.44%

Quarter Report

AMH_Q1_FY15_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Annualized Quarter Result
Revenue	5,231,444	5,177,618	5,206,016	5,015,420	4,790,742	4,707,456	4,628,154	8.48%
YoY %	1.04%	-0.55%	3.80%	4.69%	1.77%	1.71%	-	-
Horiz. %	113.04%	111.87%	112.49%	108.37%	103.51%	101.71%	100.00%	-
PBT	720,887	692,086	728,718	673,136	569,231	589,428	578,754	15.71%
YoY %	4.16%	-5.03%	8.26%	18.25%	-3.43%	1.84%	-	-
Horiz. %	124.56%	119.58%	125.91%	116.31%	98.35%	101.84%	100.00%	-
Tax	-207,138	-190,785	-197,836	-157,148	-121,470	-141,569	-154,082	21.74%
YoY %	-8.57%	3.56%	-25.89%	-29.37%	14.20%	8.12%	-	-
Horiz. %	134.43%	123.82%	128.40%	101.99%	78.83%	91.88%	100.00%	-
NP	513,749	501,301	530,882	515,988	447,761	447,858	424,672	13.49%
YoY %	2.48%	-5.57%	2.89%	15.24%	-0.02%	5.46%	-	-
Horiz. %	120.98%	118.04%	125.01%	121.50%	105.44%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	519,372	505,866	531,982	513,328	447,950	448,752	425,936	14.09%
YoY %	2.67%	-4.91%	3.63%	14.59%	-0.18%	5.36%	-	-
Horiz. %	121.94%	118.77%	124.90%	120.52%	105.17%	105.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.73%	27.57%	27.15%	23.35%	21.34%	24.02%	26.62%	-
YoY %	4.21%	1.55%	16.27%	9.42%	-11.16%	-9.77%	-	-
Horiz. %	107.93%	103.57%	101.99%	87.72%	80.17%	90.23%	100.00%	-
Total Cost	4,717,695	4,676,317	4,675,134	4,499,432	4,342,981	4,259,597	4,203,482	7.97%
YoY %	0.88%	0.03%	3.90%	3.60%	1.96%	1.33%	-	-
Horiz. %	112.23%	111.25%	111.22%	107.04%	103.32%	101.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	713,811	612,237	597,960	618,279	618,272	521,933	551,119	18.76%
YoY %	16.59%	2.39%	-3.29%	0.00%	18.46%	-5.30%	-	-
Horiz. %	129.52%	111.09%	108.50%	112.19%	112.18%	94.70%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Dividend
Div	571,881	467,753	467,562	467,606	468,782	414,232	415,547	23.65%
YoY %	22.26%	0.04%	-0.01%	-0.25%	13.17%	-0.32%	-	-
Horiz. %	137.62%	112.56%	112.52%	112.53%	112.81%	99.68%	100.00%	-
Div Payout %	110.11%	92.47%	87.89%	91.09%	104.65%	92.31%	97.56%	-
YoY %	19.08%	5.21%	-3.51%	-12.96%	13.37%	-5.38%	-	-
Horiz. %	112.86%	94.78%	90.09%	93.37%	107.27%	94.62%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Equity
Net Worth	713,811	612,237	597,960	618,279	618,272	521,933	551,119	18.76%
YoY %	16.59%	2.39%	-3.29%	0.00%	18.46%	-5.30%	-	-
Horiz. %	129.52%	111.09%	108.50%	112.19%	112.18%	94.70%	100.00%	-
NOSH	5,198,919	5,197,260	5,195,136	5,195,627	5,208,697	5,177,907	5,194,341	0.05%
YoY %	0.03%	0.04%	-0.01%	-0.25%	0.59%	-0.32%	-	-
Horiz. %	100.09%	100.06%	100.02%	100.02%	100.28%	99.68%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Ratio Analysis
NP Margin	9.82%	9.68%	10.20%	10.29%	9.35%	9.51%	9.18%	-
YoY %	1.45%	-5.10%	-0.87%	10.05%	-1.68%	3.59%	-	-
Horiz. %	106.97%	105.45%	111.11%	112.09%	101.85%	103.59%	100.00%	-
ROE	72.76%	82.63%	88.97%	83.03%	72.45%	85.98%	77.29%	-
YoY %	-11.94%	-7.13%	7.15%	14.60%	-15.74%	11.24%	-	-
Horiz. %	94.14%	106.91%	115.11%	107.43%	93.74%	111.24%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Per Share
RPS	100.63	99.62	100.21	96.53	91.98	90.91	89.10	8.42%
YoY %	1.01%	-0.59%	3.81%	4.95%	1.18%	2.03%	-	-
Horiz. %	112.94%	111.81%	112.47%	108.34%	103.23%	102.03%	100.00%	-
EPS	9.99	9.73	10.24	9.88	8.62	8.67	8.20	14.02%
YoY %	2.67%	-4.98%	3.64%	14.62%	-0.58%	5.73%	-	-
Horiz. %	121.83%	118.66%	124.88%	120.49%	105.12%	105.73%	100.00%	-
DPS	11.00	9.00	9.00	9.00	9.00	8.00	8.00	23.58%
YoY %	22.22%	0.00%	0.00%	0.00%	12.50%	0.00%	-	-
Horiz. %	137.50%	112.50%	112.50%	112.50%	112.50%	100.00%	100.00%	-
NAPS	0.1373	0.1178	0.1151	0.119	0.1187	0.1008	0.1061	18.69%
YoY %	16.55%	2.35%	-3.28%	0.25%	17.76%	-5.00%	-	-
Horiz. %	129.41%	111.03%	108.48%	112.16%	111.88%	95.00%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,195,627
RPS	100.24	99.21	99.75	96.10	91.79	90.20	88.68	8.48%
YoY %	1.04%	-0.54%	3.80%	4.70%	1.76%	1.71%	-	-
Horiz. %	113.04%	111.87%	112.48%	108.37%	103.51%	101.71%	100.00%	-
EPS	9.95	9.69	10.19	9.84	8.58	8.60	8.16	14.09%
YoY %	2.68%	-4.91%	3.56%	14.69%	-0.23%	5.39%	-	-
Horiz. %	121.94%	118.75%	124.88%	120.59%	105.15%	105.39%	100.00%	-
DPS	10.96	8.96	8.96	8.96	8.98	7.94	7.96	23.69%
YoY %	22.32%	0.00%	0.00%	-0.22%	13.10%	-0.25%	-	-
Horiz. %	137.69%	112.56%	112.56%	112.56%	112.81%	99.75%	100.00%	-
NAPS	0.1368	0.1173	0.1146	0.1185	0.1185	0.10	0.1056	18.78%
YoY %	16.62%	2.36%	-3.29%	0.00%	18.50%	-5.30%	-	-
Horiz. %	129.55%	111.08%	108.52%	112.22%	112.22%	94.70%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	-
Price	2.92	3.30	3.36	3.33	2.94	2.90	3.00	-
P/RPS	2.90	3.31	3.35	3.45	3.20	3.19	3.37	-9.50%
YoY %	-12.39%	-1.19%	-2.90%	7.81%	0.31%	-5.34%	-	-
Horiz. %	86.05%	98.22%	99.41%	102.37%	94.96%	94.66%	100.00%	-
P/EPS	29.23	33.90	32.81	33.70	34.19	33.46	36.59	-13.86%
YoY %	-13.78%	3.32%	-2.64%	-1.43%	2.18%	-8.55%	-	-
Horiz. %	79.89%	92.65%	89.67%	92.10%	93.44%	91.45%	100.00%	-
EY	3.42	2.95	3.05	2.97	2.93	2.99	2.73	16.16%
YoY %	15.93%	-3.28%	2.69%	1.37%	-2.01%	9.52%	-	-
Horiz. %	125.27%	108.06%	111.72%	108.79%	107.33%	109.52%	100.00%	-
DY	3.77	2.73	2.68	2.70	3.06	2.76	2.67	25.78%
YoY %	38.10%	1.87%	-0.74%	-11.76%	10.87%	3.37%	-	-
Horiz. %	141.20%	102.25%	100.37%	101.12%	114.61%	103.37%	100.00%	-
P/NAPS	21.27	28.01	29.19	27.98	24.77	28.77	28.28	-17.25%
YoY %	-24.06%	-4.04%	4.32%	12.96%	-13.90%	1.73%	-	-
Horiz. %	75.21%	99.05%	103.22%	98.94%	87.59%	101.73%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	30/03/15	11/12/14	19/09/14	18/06/14	31/03/14	05/12/13	11/09/13	-
Price	3.19	3.33	3.38	3.54	3.20	2.85	2.96	-
P/RPS	3.17	3.34	3.37	3.67	3.48	3.13	3.32	-3.02%
YoY %	-5.09%	-0.89%	-8.17%	5.46%	11.18%	-5.72%	-	-
Horiz. %	95.48%	100.60%	101.51%	110.54%	104.82%	94.28%	100.00%	-
P/EPS	31.93	34.21	33.01	35.83	37.21	32.88	36.10	-7.83%
YoY %	-6.66%	3.64%	-7.87%	-3.71%	13.17%	-8.92%	-	-
Horiz. %	88.45%	94.76%	91.44%	99.25%	103.07%	91.08%	100.00%	-
EY	3.13	2.92	3.03	2.79	2.69	3.04	2.77	8.46%
YoY %	7.19%	-3.63%	8.60%	3.72%	-11.51%	9.75%	-	-
Horiz. %	113.00%	105.42%	109.39%	100.72%	97.11%	109.75%	100.00%	-
DY	3.45	2.70	2.66	2.54	2.81	2.81	2.70	17.69%
YoY %	27.78%	1.50%	4.72%	-9.61%	0.00%	4.07%	-	-
Horiz. %	127.78%	100.00%	98.52%	94.07%	104.07%	104.07%	100.00%	-
P/NAPS	23.23	28.27	29.37	29.75	26.96	28.27	27.90	-11.46%
YoY %	-17.83%	-3.75%	-1.28%	10.35%	-4.63%	1.33%	-	-
Horiz. %	83.26%	101.33%	105.27%	106.63%	96.63%	101.33%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:55:00

EMA 5

5 Mins

BUY

2024-05-06 16:50:00

ADX

10 Mins

BUY

2024-05-06 16:20:00

EMA 5

10 Mins

SELL

2024-05-06 16:20:00

EMA 5

5 Mins

SELL

2024-05-06 16:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

324

SNS

SNS NETWORK TECHNOLOGY BERHAD

284

MYEG

MY E.G. SERVICES BHD

249

YTL

YTL CORPORATION BHD

227

DNEX

DAGANG NEXCHANGE BERHAD

220

PBBANK

PUBLIC BANK BHD

201

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More