[ASTRO] QoQ Cumulative 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- -71.35%

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
Cumulative Result
Revenue	5,231,444	3,883,214	2,603,008	1,253,855	4,790,742	3,530,592	2,314,077	71.99%
YoY %	34.72%	49.18%	107.60%	-73.83%	35.69%	52.57%	-	-
Horiz. %	226.07%	167.81%	112.49%	54.18%	207.03%	152.57%	100.00%	-
PBT	720,887	519,065	364,359	168,284	569,231	442,071	289,377	83.46%
YoY %	38.88%	42.46%	116.51%	-70.44%	28.76%	52.77%	-	-
Horiz. %	249.12%	179.37%	125.91%	58.15%	196.71%	152.77%	100.00%	-
Tax	-207,138	-143,089	-98,918	-39,287	-121,470	-106,177	-77,041	93.00%
YoY %	-44.76%	-44.65%	-151.78%	67.66%	-14.40%	-37.82%	-	-
Horiz. %	268.87%	185.73%	128.40%	50.99%	157.67%	137.82%	100.00%	-
NP	513,749	375,976	265,441	128,997	447,761	335,894	212,336	79.93%
YoY %	36.64%	41.64%	105.77%	-71.19%	33.30%	58.19%	-	-
Horiz. %	241.95%	177.07%	125.01%	60.75%	210.87%	158.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	519,372	379,400	265,991	128,332	447,950	336,564	212,968	80.88%
YoY %	36.89%	42.64%	107.27%	-71.35%	33.10%	58.04%	-	-
Horiz. %	243.87%	178.15%	124.90%	60.26%	210.34%	158.04%	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	3,507,238	2,337,567	1,124,858	4,342,981	3,194,698	2,101,741	71.18%
YoY %	34.51%	50.04%	107.81%	-74.10%	35.94%	52.00%	-	-
Horiz. %	224.47%	166.87%	111.22%	53.52%	206.64%	152.00%	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	350,815	233,781	116,901	468,782	310,674	207,773	96.03%
YoY %	63.01%	50.06%	99.98%	-75.06%	50.89%	49.53%	-	-
Horiz. %	275.24%	168.85%	112.52%	56.26%	225.62%	149.53%	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%	61.97%	44.48%	20.76%	72.45%	64.48%	38.64%	-
YoY %	17.41%	39.32%	114.26%	-71.35%	12.36%	66.87%	-	-
Horiz. %	188.30%	160.38%	115.11%	53.73%	187.50%	166.87%	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	74.72	50.10	24.13	91.98	68.19	44.55	71.89%
YoY %	34.68%	49.14%	107.63%	-73.77%	34.89%	53.06%	-	-
Horiz. %	225.88%	167.72%	112.46%	54.16%	206.46%	153.06%	100.00%	-
EPS	9.99	7.30	5.12	2.47	8.62	6.50	4.10	80.77%
YoY %	36.85%	42.58%	107.29%	-71.35%	32.62%	58.54%	-	-
Horiz. %	243.66%	178.05%	124.88%	60.24%	210.24%	158.54%	100.00%	-
DPS	11.00	6.75	4.50	2.25	9.00	6.00	4.00	95.92%
YoY %	62.96%	50.00%	100.00%	-75.00%	50.00%	50.00%	-	-
Horiz. %	275.00%	168.75%	112.50%	56.25%	225.00%	150.00%	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	74.41	49.88	24.02	91.79	67.65	44.34	71.99%
YoY %	34.71%	49.18%	107.66%	-73.83%	35.68%	52.57%	-	-
Horiz. %	226.07%	167.82%	112.49%	54.17%	207.01%	152.57%	100.00%	-
EPS	9.95	7.27	5.10	2.46	8.58	6.45	4.08	80.88%
YoY %	36.86%	42.55%	107.32%	-71.33%	33.02%	58.09%	-	-
Horiz. %	243.87%	178.19%	125.00%	60.29%	210.29%	158.09%	100.00%	-
DPS	10.96	6.72	4.48	2.24	8.98	5.95	3.98	96.10%
YoY %	63.10%	50.00%	100.00%	-75.06%	50.92%	49.50%	-	-
Horiz. %	275.38%	168.84%	112.56%	56.28%	225.63%	149.50%	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	4.42	6.71	13.80	3.20	4.25	6.73	-42.86%
YoY %	-34.39%	-34.13%	-51.38%	331.25%	-24.71%	-36.85%	-	-
Horiz. %	43.09%	65.68%	99.70%	205.05%	47.55%	63.15%	100.00%	-
P/EPS	29.23	45.21	65.63	134.82	34.19	44.62	73.17	-45.66%
YoY %	-35.35%	-31.11%	-51.32%	294.33%	-23.38%	-39.02%	-	-
Horiz. %	39.95%	61.79%	89.70%	184.26%	46.73%	60.98%	100.00%	-
EY	3.42	2.21	1.52	0.74	2.93	2.24	1.37	83.71%
YoY %	54.75%	45.39%	105.41%	-74.74%	30.80%	63.50%	-	-
Horiz. %	249.64%	161.31%	110.95%	54.01%	213.87%	163.50%	100.00%	-
DY	3.77	2.05	1.34	0.68	3.06	2.07	1.33	99.91%
YoY %	83.90%	52.99%	97.06%	-77.78%	47.83%	55.64%	-	-
Horiz. %	283.46%	154.14%	100.75%	51.13%	230.08%	155.64%	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	4.46	6.75	14.67	3.48	4.18	6.64	-38.83%
YoY %	-28.92%	-33.93%	-53.99%	321.55%	-16.75%	-37.05%	-	-
Horiz. %	47.74%	67.17%	101.66%	220.93%	52.41%	62.95%	100.00%	-
P/EPS	31.93	45.62	66.02	143.32	37.21	43.85	72.20	-41.86%
YoY %	-30.01%	-30.90%	-53.94%	285.17%	-15.14%	-39.27%	-	-
Horiz. %	44.22%	63.19%	91.44%	198.50%	51.54%	60.73%	100.00%	-
EY	3.13	2.19	1.51	0.70	2.69	2.28	1.39	71.54%
YoY %	42.92%	45.03%	115.71%	-73.98%	17.98%	64.03%	-	-
Horiz. %	225.18%	157.55%	108.63%	50.36%	193.53%	164.03%	100.00%	-
DY	3.45	2.03	1.33	0.64	2.81	2.11	1.35	86.60%
YoY %	69.95%	52.63%	107.81%	-77.22%	33.18%	56.30%	-	-
Horiz. %	255.56%	150.37%	98.52%	47.41%	208.15%	156.30%	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