[ASTRO] QoQ Cumulative 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- 33.1%

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
Cumulative Result
Revenue	3,883,214	2,603,008	1,253,855	4,790,742	3,530,592	2,314,077	1,125,798	127.77%
YoY %	49.18%	107.60%	-73.83%	35.69%	52.57%	105.55%	-	-
Horiz. %	344.93%	231.21%	111.37%	425.54%	313.61%	205.55%	100.00%	-
PBT	519,065	364,359	168,284	569,231	442,071	289,377	157,831	120.67%
YoY %	42.46%	116.51%	-70.44%	28.76%	52.77%	83.35%	-	-
Horiz. %	328.87%	230.85%	106.62%	360.66%	280.09%	183.35%	100.00%	-
Tax	-143,089	-98,918	-39,287	-121,470	-106,177	-77,041	-44,022	118.95%
YoY %	-44.65%	-151.78%	67.66%	-14.40%	-37.82%	-75.01%	-	-
Horiz. %	325.04%	224.70%	89.24%	275.93%	241.19%	175.01%	100.00%	-
NP	375,976	265,441	128,997	447,761	335,894	212,336	113,809	121.33%
YoY %	41.64%	105.77%	-71.19%	33.30%	58.19%	86.57%	-	-
Horiz. %	330.36%	233.23%	113.35%	393.43%	295.14%	186.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,400	265,991	128,332	447,950	336,564	212,968	114,136	122.24%
YoY %	42.64%	107.27%	-71.35%	33.10%	58.04%	86.59%	-	-
Horiz. %	332.41%	233.05%	112.44%	392.47%	294.88%	186.59%	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	3,507,238	2,337,567	1,124,858	4,342,981	3,194,698	2,101,741	1,011,989	128.49%
YoY %	50.04%	107.81%	-74.10%	35.94%	52.00%	107.68%	-	-
Horiz. %	346.57%	230.99%	111.15%	429.15%	315.69%	207.68%	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	350,815	233,781	116,901	468,782	310,674	207,773	103,759	124.76%
YoY %	50.06%	99.98%	-75.06%	50.89%	49.53%	100.25%	-	-
Horiz. %	338.11%	225.31%	112.67%	451.80%	299.42%	200.25%	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	61.97%	44.48%	20.76%	72.45%	64.48%	38.64%	21.70%	-
YoY %	39.32%	114.26%	-71.35%	12.36%	66.87%	78.06%	-	-
Horiz. %	285.58%	204.98%	95.67%	333.87%	297.14%	178.06%	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	74.72	50.10	24.13	91.98	68.19	44.55	21.70	127.51%
YoY %	49.14%	107.63%	-73.77%	34.89%	53.06%	105.30%	-	-
Horiz. %	344.33%	230.88%	111.20%	423.87%	314.24%	205.30%	100.00%	-
EPS	7.30	5.12	2.47	8.62	6.50	4.10	2.20	121.98%
YoY %	42.58%	107.29%	-71.35%	32.62%	58.54%	86.36%	-	-
Horiz. %	331.82%	232.73%	112.27%	391.82%	295.45%	186.36%	100.00%	-
DPS	6.75	4.50	2.25	9.00	6.00	4.00	2.00	124.50%
YoY %	50.00%	100.00%	-75.00%	50.00%	50.00%	100.00%	-	-
Horiz. %	337.50%	225.00%	112.50%	450.00%	300.00%	200.00%	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	74.41	49.88	24.02	91.79	67.65	44.34	21.57	127.79%
YoY %	49.18%	107.66%	-73.83%	35.68%	52.57%	105.56%	-	-
Horiz. %	344.97%	231.25%	111.36%	425.54%	313.63%	205.56%	100.00%	-
EPS	7.27	5.10	2.46	8.58	6.45	4.08	2.19	122.04%
YoY %	42.55%	107.32%	-71.33%	33.02%	58.09%	86.30%	-	-
Horiz. %	331.96%	232.88%	112.33%	391.78%	294.52%	186.30%	100.00%	-
DPS	6.72	4.48	2.24	8.98	5.95	3.98	1.99	124.58%
YoY %	50.00%	100.00%	-75.06%	50.92%	49.50%	100.00%	-	-
Horiz. %	337.69%	225.13%	112.56%	451.26%	298.99%	200.00%	100.00%	-
NAPS	0.1173	0.1146	0.1185	0.1185	0.10	0.1056	0.1008	10.60%
YoY %	2.36%	-3.29%	0.00%	18.50%	-5.30%	4.76%	-	-
Horiz. %	116.37%	113.69%	117.56%	117.56%	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	4.42	6.71	13.80	3.20	4.25	6.73	13.59	-52.60%
YoY %	-34.13%	-51.38%	331.25%	-24.71%	-36.85%	-50.48%	-	-
Horiz. %	32.52%	49.37%	101.55%	23.55%	31.27%	49.52%	100.00%	-
P/EPS	45.21	65.63	134.82	34.19	44.62	73.17	134.09	-51.46%
YoY %	-31.11%	-51.32%	294.33%	-23.38%	-39.02%	-45.43%	-	-
Horiz. %	33.72%	48.94%	100.54%	25.50%	33.28%	54.57%	100.00%	-
EY	2.21	1.52	0.74	2.93	2.24	1.37	0.75	105.13%
YoY %	45.39%	105.41%	-74.74%	30.80%	63.50%	82.67%	-	-
Horiz. %	294.67%	202.67%	98.67%	390.67%	298.67%	182.67%	100.00%	-
DY	2.05	1.34	0.68	3.06	2.07	1.33	0.68	108.26%
YoY %	52.99%	97.06%	-77.78%	47.83%	55.64%	95.59%	-	-
Horiz. %	301.47%	197.06%	100.00%	450.00%	304.41%	195.59%	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	4.46	6.75	14.67	3.48	4.18	6.64	13.96	-53.16%
YoY %	-33.93%	-53.99%	321.55%	-16.75%	-37.05%	-52.44%	-	-
Horiz. %	31.95%	48.35%	105.09%	24.93%	29.94%	47.56%	100.00%	-
P/EPS	45.62	66.02	143.32	37.21	43.85	72.20	137.73	-52.03%
YoY %	-30.90%	-53.94%	285.17%	-15.14%	-39.27%	-47.58%	-	-
Horiz. %	33.12%	47.93%	104.06%	27.02%	31.84%	52.42%	100.00%	-
EY	2.19	1.51	0.70	2.69	2.28	1.39	0.73	107.59%
YoY %	45.03%	115.71%	-73.98%	17.98%	64.03%	90.41%	-	-
Horiz. %	300.00%	206.85%	95.89%	368.49%	312.33%	190.41%	100.00%	-
DY	2.03	1.33	0.64	2.81	2.11	1.35	0.66	111.06%
YoY %	52.63%	107.81%	-77.22%	33.18%	56.30%	104.55%	-	-
Horiz. %	307.58%	201.52%	96.97%	425.76%	319.70%	204.55%	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