[ASTRO] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

31-Mar-2014

Admission Sponsor

Sponsor

Financial Year

31-Jan-2014

Quarter

31-Jan-2014 [#4]

Profit Trend

QoQ- -0.18%

YoY- 7.17%

Quarter Report

AMH_Q4_FY14_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Annualized Quarter Result
Revenue	5,177,618	5,206,016	5,015,420	4,790,742	4,707,456	4,628,154	4,503,192	9.72%
YoY %	-0.55%	3.80%	4.69%	1.77%	1.71%	2.77%	-	-
Horiz. %	114.98%	115.61%	111.37%	106.39%	104.54%	102.77%	100.00%	-
PBT	692,086	728,718	673,136	569,231	589,428	578,754	631,324	6.29%
YoY %	-5.03%	8.26%	18.25%	-3.43%	1.84%	-8.33%	-	-
Horiz. %	109.62%	115.43%	106.62%	90.16%	93.36%	91.67%	100.00%	-
Tax	-190,785	-197,836	-157,148	-121,470	-141,569	-154,082	-176,088	5.47%
YoY %	3.56%	-25.89%	-29.37%	14.20%	8.12%	12.50%	-	-
Horiz. %	108.35%	112.35%	89.24%	68.98%	80.40%	87.50%	100.00%	-
NP	501,301	530,882	515,988	447,761	447,858	424,672	455,236	6.61%
YoY %	-5.57%	2.89%	15.24%	-0.02%	5.46%	-6.71%	-	-
Horiz. %	110.12%	116.62%	113.35%	98.36%	98.38%	93.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	505,866	531,982	513,328	447,950	448,752	425,936	456,544	7.05%
YoY %	-4.91%	3.63%	14.59%	-0.18%	5.36%	-6.70%	-	-
Horiz. %	110.80%	116.52%	112.44%	98.12%	98.29%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.57%	27.15%	23.35%	21.34%	24.02%	26.62%	27.89%	-
YoY %	1.55%	16.27%	9.42%	-11.16%	-9.77%	-4.55%	-	-
Horiz. %	98.85%	97.35%	83.72%	76.51%	86.12%	95.45%	100.00%	-
Total Cost	4,676,317	4,675,134	4,499,432	4,342,981	4,259,597	4,203,482	4,047,956	10.06%
YoY %	0.03%	3.90%	3.60%	1.96%	1.33%	3.84%	-	-
Horiz. %	115.52%	115.49%	111.15%	107.29%	105.23%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	612,237	597,960	618,279	618,272	521,933	551,119	526,063	10.61%
YoY %	2.39%	-3.29%	0.00%	18.46%	-5.30%	4.76%	-	-
Horiz. %	116.38%	113.67%	117.53%	117.53%	99.21%	104.76%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Dividend
Div	467,753	467,562	467,606	468,782	414,232	415,547	415,039	8.27%
YoY %	0.04%	-0.01%	-0.25%	13.17%	-0.32%	0.12%	-	-
Horiz. %	112.70%	112.65%	112.67%	112.95%	99.81%	100.12%	100.00%	-
Div Payout %	92.47%	87.89%	91.09%	104.65%	92.31%	97.56%	90.91%	-
YoY %	5.21%	-3.51%	-12.96%	13.37%	-5.38%	7.31%	-	-
Horiz. %	101.72%	96.68%	100.20%	115.11%	101.54%	107.31%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Equity
Net Worth	612,237	597,960	618,279	618,272	521,933	551,119	526,063	10.61%
YoY %	2.39%	-3.29%	0.00%	18.46%	-5.30%	4.76%	-	-
Horiz. %	116.38%	113.67%	117.53%	117.53%	99.21%	104.76%	100.00%	-
NOSH	5,197,260	5,195,136	5,195,627	5,208,697	5,177,907	5,194,341	5,187,999	0.11%
YoY %	0.04%	-0.01%	-0.25%	0.59%	-0.32%	0.12%	-	-
Horiz. %	100.18%	100.14%	100.15%	100.40%	99.81%	100.12%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Ratio Analysis
NP Margin	9.68%	10.20%	10.29%	9.35%	9.51%	9.18%	10.11%	-
YoY %	-5.10%	-0.87%	10.05%	-1.68%	3.59%	-9.20%	-	-
Horiz. %	95.75%	100.89%	101.78%	92.48%	94.07%	90.80%	100.00%	-
ROE	82.63%	88.97%	83.03%	72.45%	85.98%	77.29%	86.79%	-
YoY %	-7.13%	7.15%	14.60%	-15.74%	11.24%	-10.95%	-	-
Horiz. %	95.21%	102.51%	95.67%	83.48%	99.07%	89.05%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Per Share
RPS	99.62	100.21	96.53	91.98	90.91	89.10	86.80	9.59%
YoY %	-0.59%	3.81%	4.95%	1.18%	2.03%	2.65%	-	-
Horiz. %	114.77%	115.45%	111.21%	105.97%	104.74%	102.65%	100.00%	-
EPS	9.73	10.24	9.88	8.62	8.67	8.20	8.80	6.90%
YoY %	-4.98%	3.64%	14.62%	-0.58%	5.73%	-6.82%	-	-
Horiz. %	110.57%	116.36%	112.27%	97.95%	98.52%	93.18%	100.00%	-
DPS	9.00	9.00	9.00	9.00	8.00	8.00	8.00	8.14%
YoY %	0.00%	0.00%	0.00%	12.50%	0.00%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.50%	112.50%	100.00%	100.00%	100.00%	-
NAPS	0.1178	0.1151	0.119	0.1187	0.1008	0.1061	0.1014	10.48%
YoY %	2.35%	-3.28%	0.25%	17.76%	-5.00%	4.64%	-	-
Horiz. %	116.17%	113.51%	117.36%	117.06%	99.41%	104.64%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,304,000
RPS	99.27	99.81	96.16	91.85	90.25	88.73	86.34	9.72%
YoY %	-0.54%	3.80%	4.69%	1.77%	1.71%	2.77%	-	-
Horiz. %	114.98%	115.60%	111.37%	106.38%	104.53%	102.77%	100.00%	-
EPS	9.70	10.20	9.84	8.59	8.60	8.17	8.75	7.09%
YoY %	-4.90%	3.66%	14.55%	-0.12%	5.26%	-6.63%	-	-
Horiz. %	110.86%	116.57%	112.46%	98.17%	98.29%	93.37%	100.00%	-
DPS	8.97	8.96	8.97	8.99	7.94	7.97	7.96	8.26%
YoY %	0.11%	-0.11%	-0.22%	13.22%	-0.38%	0.13%	-	-
Horiz. %	112.69%	112.56%	112.69%	112.94%	99.75%	100.13%	100.00%	-
NAPS	0.1174	0.1146	0.1185	0.1185	0.1001	0.1057	0.1009	10.59%
YoY %	2.44%	-3.29%	0.00%	18.38%	-5.30%	4.76%	-	-
Horiz. %	116.35%	113.58%	117.44%	117.44%	99.21%	104.76%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	-
Price	3.30	3.36	3.33	2.94	2.90	3.00	2.95	-
P/RPS	3.31	3.35	3.45	3.20	3.19	3.37	3.40	-1.76%
YoY %	-1.19%	-2.90%	7.81%	0.31%	-5.34%	-0.88%	-	-
Horiz. %	97.35%	98.53%	101.47%	94.12%	93.82%	99.12%	100.00%	-
P/EPS	33.90	32.81	33.70	34.19	33.46	36.59	33.52	0.75%
YoY %	3.32%	-2.64%	-1.43%	2.18%	-8.55%	9.16%	-	-
Horiz. %	101.13%	97.88%	100.54%	102.00%	99.82%	109.16%	100.00%	-
EY	2.95	3.05	2.97	2.93	2.99	2.73	2.98	-0.67%
YoY %	-3.28%	2.69%	1.37%	-2.01%	9.52%	-8.39%	-	-
Horiz. %	98.99%	102.35%	99.66%	98.32%	100.34%	91.61%	100.00%	-
DY	2.73	2.68	2.70	3.06	2.76	2.67	2.71	0.49%
YoY %	1.87%	-0.74%	-11.76%	10.87%	3.37%	-1.48%	-	-
Horiz. %	100.74%	98.89%	99.63%	112.92%	101.85%	98.52%	100.00%	-
P/NAPS	28.01	29.19	27.98	24.77	28.77	28.28	29.09	-2.48%
YoY %	-4.04%	4.32%	12.96%	-13.90%	1.73%	-2.78%	-	-
Horiz. %	96.29%	100.34%	96.18%	85.15%	98.90%	97.22%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	11/12/14	19/09/14	18/06/14	31/03/14	05/12/13	11/09/13	12/06/13	-
Price	3.33	3.38	3.54	3.20	2.85	2.96	3.03	-
P/RPS	3.34	3.37	3.67	3.48	3.13	3.32	3.49	-2.87%
YoY %	-0.89%	-8.17%	5.46%	11.18%	-5.72%	-4.87%	-	-
Horiz. %	95.70%	96.56%	105.16%	99.71%	89.68%	95.13%	100.00%	-
P/EPS	34.21	33.01	35.83	37.21	32.88	36.10	34.43	-0.42%
YoY %	3.64%	-7.87%	-3.71%	13.17%	-8.92%	4.85%	-	-
Horiz. %	99.36%	95.88%	104.07%	108.07%	95.50%	104.85%	100.00%	-
EY	2.92	3.03	2.79	2.69	3.04	2.77	2.90	0.45%
YoY %	-3.63%	8.60%	3.72%	-11.51%	9.75%	-4.48%	-	-
Horiz. %	100.69%	104.48%	96.21%	92.76%	104.83%	95.52%	100.00%	-
DY	2.70	2.66	2.54	2.81	2.81	2.70	2.64	1.50%
YoY %	1.50%	4.72%	-9.61%	0.00%	4.07%	2.27%	-	-
Horiz. %	102.27%	100.76%	96.21%	106.44%	106.44%	102.27%	100.00%	-
P/NAPS	28.27	29.37	29.75	26.96	28.27	27.90	29.88	-3.61%
YoY %	-3.75%	-1.28%	10.35%	-4.63%	1.33%	-6.63%	-	-
Horiz. %	94.61%	98.29%	99.56%	90.23%	94.61%	93.37%	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