[ASTRO] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

19-Sep-2014

Admission Sponsor

Sponsor

Financial Year

31-Jan-2015

Quarter

31-Jul-2014 [#2]

Profit Trend

QoQ- 3.63%

YoY- 24.9%

Quarter Report

AMH_Q2_FY15_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Annualized Quarter Result
Revenue	5,320,352	5,231,444	5,177,618	5,206,016	5,015,420	4,790,742	4,707,456	8.52%
YoY %	1.70%	1.04%	-0.55%	3.80%	4.69%	1.77%	-	-
Horiz. %	113.02%	111.13%	109.99%	110.59%	106.54%	101.77%	100.00%	-
PBT	921,688	720,887	692,086	728,718	673,136	569,231	589,428	34.83%
YoY %	27.85%	4.16%	-5.03%	8.26%	18.25%	-3.43%	-	-
Horiz. %	156.37%	122.30%	117.42%	123.63%	114.20%	96.57%	100.00%	-
Tax	-254,768	-207,138	-190,785	-197,836	-157,148	-121,470	-141,569	48.11%
YoY %	-22.99%	-8.57%	3.56%	-25.89%	-29.37%	14.20%	-	-
Horiz. %	179.96%	146.32%	134.76%	139.75%	111.00%	85.80%	100.00%	-
NP	666,920	513,749	501,301	530,882	515,988	447,761	447,858	30.49%
YoY %	29.81%	2.48%	-5.57%	2.89%	15.24%	-0.02%	-	-
Horiz. %	148.91%	114.71%	111.93%	118.54%	115.21%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	673,216	519,372	505,866	531,982	513,328	447,950	448,752	31.14%
YoY %	29.62%	2.67%	-4.91%	3.63%	14.59%	-0.18%	-	-
Horiz. %	150.02%	115.74%	112.73%	118.55%	114.39%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.64%	28.73%	27.57%	27.15%	23.35%	21.34%	24.02%	-
YoY %	-3.79%	4.21%	1.55%	16.27%	9.42%	-11.16%	-	-
Horiz. %	115.07%	119.61%	114.78%	113.03%	97.21%	88.84%	100.00%	-
Total Cost	4,653,432	4,717,695	4,676,317	4,675,134	4,499,432	4,342,981	4,259,597	6.08%
YoY %	-1.36%	0.88%	0.03%	3.90%	3.60%	1.96%	-	-
Horiz. %	109.25%	110.75%	109.78%	109.76%	105.63%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	711,774	713,811	612,237	597,960	618,279	618,272	521,933	23.04%
YoY %	-0.29%	16.59%	2.39%	-3.29%	0.00%	18.46%	-	-
Horiz. %	136.37%	136.76%	117.30%	114.57%	118.46%	118.46%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Dividend
Div	573,171	571,881	467,753	467,562	467,606	468,782	414,232	24.24%
YoY %	0.23%	22.26%	0.04%	-0.01%	-0.25%	13.17%	-	-
Horiz. %	138.37%	138.06%	112.92%	112.87%	112.89%	113.17%	100.00%	-
Div Payout %	85.14%	110.11%	92.47%	87.89%	91.09%	104.65%	92.31%	-
YoY %	-22.68%	19.08%	5.21%	-3.51%	-12.96%	13.37%	-	-
Horiz. %	92.23%	119.28%	100.17%	95.21%	98.68%	113.37%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Equity
Net Worth	711,774	713,811	612,237	597,960	618,279	618,272	521,933	23.04%
YoY %	-0.29%	16.59%	2.39%	-3.29%	0.00%	18.46%	-	-
Horiz. %	136.37%	136.76%	117.30%	114.57%	118.46%	118.46%	100.00%	-
NOSH	5,210,650	5,198,919	5,197,260	5,195,136	5,195,627	5,208,697	5,177,907	0.42%
YoY %	0.23%	0.03%	0.04%	-0.01%	-0.25%	0.59%	-	-
Horiz. %	100.63%	100.41%	100.37%	100.33%	100.34%	100.59%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Ratio Analysis
NP Margin	12.54%	9.82%	9.68%	10.20%	10.29%	9.35%	9.51%	-
YoY %	27.70%	1.45%	-5.10%	-0.87%	10.05%	-1.68%	-	-
Horiz. %	131.86%	103.26%	101.79%	107.26%	108.20%	98.32%	100.00%	-
ROE	94.58%	72.76%	82.63%	88.97%	83.03%	72.45%	85.98%	-
YoY %	29.99%	-11.94%	-7.13%	7.15%	14.60%	-15.74%	-	-
Horiz. %	110.00%	84.62%	96.10%	103.48%	96.57%	84.26%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Per Share
RPS	102.11	100.63	99.62	100.21	96.53	91.98	90.91	8.07%
YoY %	1.47%	1.01%	-0.59%	3.81%	4.95%	1.18%	-	-
Horiz. %	112.32%	110.69%	109.58%	110.23%	106.18%	101.18%	100.00%	-
EPS	12.92	9.99	9.73	10.24	9.88	8.62	8.67	30.56%
YoY %	29.33%	2.67%	-4.98%	3.64%	14.62%	-0.58%	-	-
Horiz. %	149.02%	115.22%	112.23%	118.11%	113.96%	99.42%	100.00%	-
DPS	11.00	11.00	9.00	9.00	9.00	9.00	8.00	23.72%
YoY %	0.00%	22.22%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	137.50%	137.50%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	0.1366	0.1373	0.1178	0.1151	0.119	0.1187	0.1008	22.52%
YoY %	-0.51%	16.55%	2.35%	-3.28%	0.25%	17.76%	-	-
Horiz. %	135.52%	136.21%	116.87%	114.19%	118.06%	117.76%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,194,679
RPS	102.00	100.30	99.27	99.81	96.16	91.85	90.25	8.52%
YoY %	1.69%	1.04%	-0.54%	3.80%	4.69%	1.77%	-	-
Horiz. %	113.02%	111.14%	109.99%	110.59%	106.55%	101.77%	100.00%	-
EPS	12.91	9.96	9.70	10.20	9.84	8.59	8.60	31.20%
YoY %	29.62%	2.68%	-4.90%	3.66%	14.55%	-0.12%	-	-
Horiz. %	150.12%	115.81%	112.79%	118.60%	114.42%	99.88%	100.00%	-
DPS	10.99	10.96	8.97	8.96	8.97	8.99	7.94	24.27%
YoY %	0.27%	22.19%	0.11%	-0.11%	-0.22%	13.22%	-	-
Horiz. %	138.41%	138.04%	112.97%	112.85%	112.97%	113.22%	100.00%	-
NAPS	0.1365	0.1369	0.1174	0.1146	0.1185	0.1185	0.1001	23.03%
YoY %	-0.29%	16.61%	2.44%	-3.29%	0.00%	18.38%	-	-
Horiz. %	136.36%	136.76%	117.28%	114.49%	118.38%	118.38%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	-
Price	3.14	2.92	3.30	3.36	3.33	2.94	2.90	-
P/RPS	3.08	2.90	3.31	3.35	3.45	3.20	3.19	-2.31%
YoY %	6.21%	-12.39%	-1.19%	-2.90%	7.81%	0.31%	-	-
Horiz. %	96.55%	90.91%	103.76%	105.02%	108.15%	100.31%	100.00%	-
P/EPS	24.30	29.23	33.90	32.81	33.70	34.19	33.46	-19.25%
YoY %	-16.87%	-13.78%	3.32%	-2.64%	-1.43%	2.18%	-	-
Horiz. %	72.62%	87.36%	101.32%	98.06%	100.72%	102.18%	100.00%	-
EY	4.11	3.42	2.95	3.05	2.97	2.93	2.99	23.69%
YoY %	20.18%	15.93%	-3.28%	2.69%	1.37%	-2.01%	-	-
Horiz. %	137.46%	114.38%	98.66%	102.01%	99.33%	97.99%	100.00%	-
DY	3.50	3.77	2.73	2.68	2.70	3.06	2.76	17.20%
YoY %	-7.16%	38.10%	1.87%	-0.74%	-11.76%	10.87%	-	-
Horiz. %	126.81%	136.59%	98.91%	97.10%	97.83%	110.87%	100.00%	-
P/NAPS	22.99	21.27	28.01	29.19	27.98	24.77	28.77	-13.92%
YoY %	8.09%	-24.06%	-4.04%	4.32%	12.96%	-13.90%	-	-
Horiz. %	79.91%	73.93%	97.36%	101.46%	97.25%	86.10%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	16/06/15	30/03/15	11/12/14	19/09/14	18/06/14	31/03/14	05/12/13	-
Price	3.01	3.19	3.33	3.38	3.54	3.20	2.85	-
P/RPS	2.95	3.17	3.34	3.37	3.67	3.48	3.13	-3.88%
YoY %	-6.94%	-5.09%	-0.89%	-8.17%	5.46%	11.18%	-	-
Horiz. %	94.25%	101.28%	106.71%	107.67%	117.25%	111.18%	100.00%	-
P/EPS	23.30	31.93	34.21	33.01	35.83	37.21	32.88	-20.56%
YoY %	-27.03%	-6.66%	3.64%	-7.87%	-3.71%	13.17%	-	-
Horiz. %	70.86%	97.11%	104.05%	100.40%	108.97%	113.17%	100.00%	-
EY	4.29	3.13	2.92	3.03	2.79	2.69	3.04	25.89%
YoY %	37.06%	7.19%	-3.63%	8.60%	3.72%	-11.51%	-	-
Horiz. %	141.12%	102.96%	96.05%	99.67%	91.78%	88.49%	100.00%	-
DY	3.65	3.45	2.70	2.66	2.54	2.81	2.81	19.10%
YoY %	5.80%	27.78%	1.50%	4.72%	-9.61%	0.00%	-	-
Horiz. %	129.89%	122.78%	96.09%	94.66%	90.39%	100.00%	100.00%	-
P/NAPS	22.04	23.23	28.27	29.37	29.75	26.96	28.27	-15.33%
YoY %	-5.12%	-17.83%	-3.75%	-1.28%	10.35%	-4.63%	-	-
Horiz. %	77.96%	82.17%	100.00%	103.89%	105.24%	95.37%	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