[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	100.30	99.27	99.81	96.16	91.85	90.25	88.73	8.49%
YoY %	1.04%	-0.54%	3.80%	4.69%	1.77%	1.71%	-	-
Horiz. %	113.04%	111.88%	112.49%	108.37%	103.52%	101.71%	100.00%	-
EPS	9.96	9.70	10.20	9.84	8.59	8.60	8.17	14.07%
YoY %	2.68%	-4.90%	3.66%	14.55%	-0.12%	5.26%	-	-
Horiz. %	121.91%	118.73%	124.85%	120.44%	105.14%	105.26%	100.00%	-
DPS	10.96	8.97	8.96	8.97	8.99	7.94	7.97	23.58%
YoY %	22.19%	0.11%	-0.11%	-0.22%	13.22%	-0.38%	-	-
Horiz. %	137.52%	112.55%	112.42%	112.55%	112.80%	99.62%	100.00%	-
NAPS	0.1369	0.1174	0.1146	0.1185	0.1185	0.1001	0.1057	18.76%
YoY %	16.61%	2.44%	-3.29%	0.00%	18.38%	-5.30%	-	-
Horiz. %	129.52%	111.07%	108.42%	112.11%	112.11%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos