[ASTRO] QoQ Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock

[ASTRO] ASTRO MALAYSIA HOLDINGS BERHAD

Announcement Date

11-Dec-2014

Admission Sponsor

Sponsor

Financial Year

31-Jan-2015

Quarter

31-Oct-2014 [#3]

Profit Trend

QoQ- 42.64%

YoY- 12.73%

Quarter Report

AMH_Q3FY15_Financial Results.pdf

Latest QR

Upcoming QR

ASTRO's Result

ASTRO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Cumulative Result
Revenue	2,699,134	1,330,088	5,231,444	3,883,214	2,603,008	1,253,855	4,790,742	-31.85%
YoY %	102.93%	-74.58%	34.72%	49.18%	107.60%	-73.83%	-	-
Horiz. %	56.34%	27.76%	109.20%	81.06%	54.33%	26.17%	100.00%	-
PBT	414,668	230,422	720,887	519,065	364,359	168,284	569,231	-19.08%
YoY %	79.96%	-68.04%	38.88%	42.46%	116.51%	-70.44%	-	-
Horiz. %	72.85%	40.48%	126.64%	91.19%	64.01%	29.56%	100.00%	-
Tax	-112,922	-63,692	-207,138	-143,089	-98,918	-39,287	-121,470	-4.76%
YoY %	-77.29%	69.25%	-44.76%	-44.65%	-151.78%	67.66%	-	-
Horiz. %	92.96%	52.43%	170.53%	117.80%	81.43%	32.34%	100.00%	-
NP	301,746	166,730	513,749	375,976	265,441	128,997	447,761	-23.19%
YoY %	80.98%	-67.55%	36.64%	41.64%	105.77%	-71.19%	-	-
Horiz. %	67.39%	37.24%	114.74%	83.97%	59.28%	28.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	305,541	168,304	519,372	379,400	265,991	128,332	447,950	-22.56%
YoY %	81.54%	-67.59%	36.89%	42.64%	107.27%	-71.35%	-	-
Horiz. %	68.21%	37.57%	115.94%	84.70%	59.38%	28.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.23%	27.64%	28.73%	27.57%	27.15%	23.35%	21.34%	-
YoY %	-1.48%	-3.79%	4.21%	1.55%	16.27%	9.42%	-	-
Horiz. %	127.60%	129.52%	134.63%	129.19%	127.23%	109.42%	100.00%	-
Total Cost	2,397,388	1,163,358	4,717,695	3,507,238	2,337,567	1,124,858	4,342,981	-32.78%
YoY %	106.07%	-75.34%	34.51%	50.04%	107.81%	-74.10%	-	-
Horiz. %	55.20%	26.79%	108.63%	80.76%	53.82%	25.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,495	711,774	713,811	612,237	597,960	618,279	618,272	3.24%
YoY %	-8.89%	-0.29%	16.59%	2.39%	-3.29%	0.00%	-	-
Horiz. %	104.89%	115.12%	115.45%	99.02%	96.71%	100.00%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Dividend
Div	285,795	143,292	571,881	350,815	233,781	116,901	468,782	-28.16%
YoY %	99.45%	-74.94%	63.01%	50.06%	99.98%	-75.06%	-	-
Horiz. %	60.97%	30.57%	121.99%	74.84%	49.87%	24.94%	100.00%	-
Div Payout %	93.54%	85.14%	110.11%	92.47%	87.89%	91.09%	104.65%	-
YoY %	9.87%	-22.68%	19.08%	5.21%	-3.51%	-12.96%	-	-
Horiz. %	89.38%	81.36%	105.22%	88.36%	83.98%	87.04%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Equity
Net Worth	648,495	711,774	713,811	612,237	597,960	618,279	618,272	3.24%
YoY %	-8.89%	-0.29%	16.59%	2.39%	-3.29%	0.00%	-	-
Horiz. %	104.89%	115.12%	115.45%	99.02%	96.71%	100.00%	100.00%	-
NOSH	5,196,275	5,210,650	5,198,919	5,197,260	5,195,136	5,195,627	5,208,697	-0.15%
YoY %	-0.28%	0.23%	0.03%	0.04%	-0.01%	-0.25%	-	-
Horiz. %	99.76%	100.04%	99.81%	99.78%	99.74%	99.75%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Ratio Analysis
NP Margin	11.18%	12.54%	9.82%	9.68%	10.20%	10.29%	9.35%	-
YoY %	-10.85%	27.70%	1.45%	-5.10%	-0.87%	10.05%	-	-
Horiz. %	119.57%	134.12%	105.03%	103.53%	109.09%	110.05%	100.00%	-
ROE	47.12%	23.65%	72.76%	61.97%	44.48%	20.76%	72.45%	-
YoY %	99.24%	-67.50%	17.41%	39.32%	114.26%	-71.35%	-	-
Horiz. %	65.04%	32.64%	100.43%	85.53%	61.39%	28.65%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Per Share
RPS	51.94	25.53	100.63	74.72	50.10	24.13	91.98	-31.75%
YoY %	103.45%	-74.63%	34.68%	49.14%	107.63%	-73.77%	-	-
Horiz. %	56.47%	27.76%	109.40%	81.24%	54.47%	26.23%	100.00%	-
EPS	5.88	3.23	9.99	7.30	5.12	2.47	8.62	-22.56%
YoY %	82.04%	-67.67%	36.85%	42.58%	107.29%	-71.35%	-	-
Horiz. %	68.21%	37.47%	115.89%	84.69%	59.40%	28.65%	100.00%	-
DPS	5.50	2.75	11.00	6.75	4.50	2.25	9.00	-28.05%
YoY %	100.00%	-75.00%	62.96%	50.00%	100.00%	-75.00%	-	-
Horiz. %	61.11%	30.56%	122.22%	75.00%	50.00%	25.00%	100.00%	-
NAPS	0.1248	0.1366	0.1373	0.1178	0.1151	0.119	0.1187	3.40%
YoY %	-8.64%	-0.51%	16.55%	2.35%	-3.28%	0.25%	-	-
Horiz. %	105.14%	115.08%	115.67%	99.24%	96.97%	100.25%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,202,247
RPS	51.72	25.49	100.24	74.41	49.88	24.02	91.79	-31.85%
YoY %	102.90%	-74.57%	34.71%	49.18%	107.66%	-73.83%	-	-
Horiz. %	56.35%	27.77%	109.21%	81.07%	54.34%	26.17%	100.00%	-
EPS	5.85	3.22	9.95	7.27	5.10	2.46	8.58	-22.58%
YoY %	81.68%	-67.64%	36.86%	42.55%	107.32%	-71.33%	-	-
Horiz. %	68.18%	37.53%	115.97%	84.73%	59.44%	28.67%	100.00%	-
DPS	5.48	2.75	10.96	6.72	4.48	2.24	8.98	-28.11%
YoY %	99.27%	-74.91%	63.10%	50.00%	100.00%	-75.06%	-	-
Horiz. %	61.02%	30.62%	122.05%	74.83%	49.89%	24.94%	100.00%	-
NAPS	0.1243	0.1364	0.1368	0.1173	0.1146	0.1185	0.1185	3.24%
YoY %	-8.87%	-0.29%	16.62%	2.36%	-3.29%	0.00%	-	-
Horiz. %	104.89%	115.11%	115.44%	98.99%	96.71%	100.00%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	-
Price	3.07	3.14	2.92	3.30	3.36	3.33	2.94	-
P/RPS	5.91	12.30	2.90	4.42	6.71	13.80	3.20	50.69%
YoY %	-51.95%	324.14%	-34.39%	-34.13%	-51.38%	331.25%	-	-
Horiz. %	184.69%	384.38%	90.62%	138.12%	209.69%	431.25%	100.00%	-
P/EPS	52.21	97.21	29.23	45.21	65.63	134.82	34.19	32.71%
YoY %	-46.29%	232.57%	-35.35%	-31.11%	-51.32%	294.33%	-	-
Horiz. %	152.71%	284.32%	85.49%	132.23%	191.96%	394.33%	100.00%	-
EY	1.92	1.03	3.42	2.21	1.52	0.74	2.93	-24.61%
YoY %	86.41%	-69.88%	54.75%	45.39%	105.41%	-74.74%	-	-
Horiz. %	65.53%	35.15%	116.72%	75.43%	51.88%	25.26%	100.00%	-
DY	1.79	0.88	3.77	2.05	1.34	0.68	3.06	-30.12%
YoY %	103.41%	-76.66%	83.90%	52.99%	97.06%	-77.78%	-	-
Horiz. %	58.50%	28.76%	123.20%	66.99%	43.79%	22.22%	100.00%	-
P/NAPS	24.60	22.99	21.27	28.01	29.19	27.98	24.77	-0.45%
YoY %	7.00%	8.09%	-24.06%	-4.04%	4.32%	12.96%	-	-
Horiz. %	99.31%	92.81%	85.87%	113.08%	117.84%	112.96%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	15/09/15	16/06/15	30/03/15	11/12/14	19/09/14	18/06/14	31/03/14	-
Price	2.99	3.01	3.19	3.33	3.38	3.54	3.20	-
P/RPS	5.76	11.79	3.17	4.46	6.75	14.67	3.48	40.05%
YoY %	-51.15%	271.92%	-28.92%	-33.93%	-53.99%	321.55%	-	-
Horiz. %	165.52%	338.79%	91.09%	128.16%	193.97%	421.55%	100.00%	-
P/EPS	50.85	93.19	31.93	45.62	66.02	143.32	37.21	23.21%
YoY %	-45.43%	191.86%	-30.01%	-30.90%	-53.94%	285.17%	-	-
Horiz. %	136.66%	250.44%	85.81%	122.60%	177.43%	385.17%	100.00%	-
EY	1.97	1.07	3.13	2.19	1.51	0.70	2.69	-18.79%
YoY %	84.11%	-65.81%	42.92%	45.03%	115.71%	-73.98%	-	-
Horiz. %	73.23%	39.78%	116.36%	81.41%	56.13%	26.02%	100.00%	-
DY	1.84	0.91	3.45	2.03	1.33	0.64	2.81	-24.65%
YoY %	102.20%	-73.62%	69.95%	52.63%	107.81%	-77.22%	-	-
Horiz. %	65.48%	32.38%	122.78%	72.24%	47.33%	22.78%	100.00%	-
P/NAPS	23.96	22.04	23.23	28.27	29.37	29.75	26.96	-7.58%
YoY %	8.71%	-5.12%	-17.83%	-3.75%	-1.28%	10.35%	-	-
Horiz. %	88.87%	81.75%	86.16%	104.86%	108.94%	110.35%	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