[ASTRO] QoQ 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- 15.21%

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
Quarter Result
Revenue	1,348,230	1,280,206	1,349,153	1,253,855	1,260,150	1,216,515	1,188,279	8.75%
YoY %	5.31%	-5.11%	7.60%	-0.50%	3.59%	2.38%	-	-
Horiz. %	113.46%	107.74%	113.54%	105.52%	106.05%	102.38%	100.00%	-
PBT	201,822	154,706	196,074	168,284	127,160	152,693	131,546	32.91%
YoY %	30.46%	-21.10%	16.51%	32.34%	-16.72%	16.08%	-	-
Horiz. %	153.42%	117.61%	149.05%	127.93%	96.67%	116.08%	100.00%	-
Tax	-64,050	-44,172	-59,630	-39,287	-15,293	-29,135	-33,018	55.35%
YoY %	-45.00%	25.92%	-51.78%	-156.90%	47.51%	11.76%	-	-
Horiz. %	193.99%	133.78%	180.60%	118.99%	46.32%	88.24%	100.00%	-
NP	137,772	110,534	136,444	128,997	111,867	123,558	98,528	24.96%
YoY %	24.64%	-18.99%	5.77%	15.31%	-9.46%	25.40%	-	-
Horiz. %	139.83%	112.19%	138.48%	130.92%	113.54%	125.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,971	113,409	137,659	128,332	111,386	123,712	98,833	26.03%
YoY %	23.42%	-17.62%	7.27%	15.21%	-9.96%	25.17%	-	-
Horiz. %	141.62%	114.75%	139.28%	129.85%	112.70%	125.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.74%	28.55%	30.41%	23.35%	12.03%	19.08%	25.10%	-
YoY %	11.17%	-6.12%	30.24%	94.10%	-36.95%	-23.98%	-	-
Horiz. %	126.45%	113.75%	121.16%	93.03%	47.93%	76.02%	100.00%	-
Total Cost	1,210,458	1,169,672	1,212,709	1,124,858	1,148,283	1,092,957	1,089,751	7.23%
YoY %	3.49%	-3.55%	7.81%	-2.04%	5.06%	0.29%	-	-
Horiz. %	111.08%	107.33%	111.28%	103.22%	105.37%	100.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	714,424	612,824	597,907	618,279	629,584	519,590	551,904	18.72%
YoY %	16.58%	2.49%	-3.29%	-1.80%	21.17%	-5.86%	-	-
Horiz. %	129.45%	111.04%	108.34%	112.03%	114.07%	94.14%	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	221,143	117,050	116,880	116,901	159,120	103,093	104,034	65.09%
YoY %	88.93%	0.15%	-0.02%	-26.53%	54.35%	-0.90%	-	-
Horiz. %	212.57%	112.51%	112.35%	112.37%	152.95%	99.10%	100.00%	-
Div Payout %	157.99%	103.21%	84.91%	91.09%	142.85%	83.33%	105.26%	-
YoY %	53.08%	21.55%	-6.78%	-36.23%	71.43%	-20.83%	-	-
Horiz. %	150.10%	98.05%	80.67%	86.54%	135.71%	79.17%	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	714,424	612,824	597,907	618,279	629,584	519,590	551,904	18.72%
YoY %	16.58%	2.49%	-3.29%	-1.80%	21.17%	-5.86%	-	-
Horiz. %	129.45%	111.04%	108.34%	112.03%	114.07%	94.14%	100.00%	-
NOSH	5,203,382	5,202,247	5,194,679	5,195,627	5,304,000	5,154,666	5,201,736	0.02%
YoY %	0.02%	0.15%	-0.02%	-2.04%	2.90%	-0.90%	-	-
Horiz. %	100.03%	100.01%	99.86%	99.88%	101.97%	99.10%	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	10.22%	8.63%	10.11%	10.29%	8.88%	10.16%	8.29%	-
YoY %	18.42%	-14.64%	-1.75%	15.88%	-12.60%	22.56%	-	-
Horiz. %	123.28%	104.10%	121.95%	124.13%	107.12%	122.56%	100.00%	-
ROE	19.59%	18.51%	23.02%	20.76%	17.69%	23.81%	17.91%	-
YoY %	5.83%	-19.59%	10.89%	17.35%	-25.70%	32.94%	-	-
Horiz. %	109.38%	103.35%	128.53%	115.91%	98.77%	132.94%	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	25.91	24.61	25.97	24.13	23.76	23.60	22.84	8.74%
YoY %	5.28%	-5.24%	7.63%	1.56%	0.68%	3.33%	-	-
Horiz. %	113.44%	107.75%	113.70%	105.65%	104.03%	103.33%	100.00%	-
EPS	2.69	2.18	2.65	2.47	2.14	2.40	1.90	26.00%
YoY %	23.39%	-17.74%	7.29%	15.42%	-10.83%	26.32%	-	-
Horiz. %	141.58%	114.74%	139.47%	130.00%	112.63%	126.32%	100.00%	-
DPS	4.25	2.25	2.25	2.25	3.00	2.00	2.00	65.06%
YoY %	88.89%	0.00%	0.00%	-25.00%	50.00%	0.00%	-	-
Horiz. %	212.50%	112.50%	112.50%	112.50%	150.00%	100.00%	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	25.83	24.53	25.85	24.02	24.15	23.31	22.77	8.74%
YoY %	5.30%	-5.11%	7.62%	-0.54%	3.60%	2.37%	-	-
Horiz. %	113.44%	107.73%	113.53%	105.49%	106.06%	102.37%	100.00%	-
EPS	2.68	2.17	2.64	2.46	2.13	2.37	1.89	26.13%
YoY %	23.50%	-17.80%	7.32%	15.49%	-10.13%	25.40%	-	-
Horiz. %	141.80%	114.81%	139.68%	130.16%	112.70%	125.40%	100.00%	-
DPS	4.24	2.24	2.24	2.24	3.05	1.98	1.99	65.35%
YoY %	89.29%	0.00%	0.00%	-26.56%	54.04%	-0.50%	-	-
Horiz. %	213.07%	112.56%	112.56%	112.56%	153.27%	99.50%	100.00%	-
NAPS	0.1369	0.1174	0.1146	0.1185	0.1206	0.0996	0.1057	18.76%
YoY %	16.61%	2.44%	-3.29%	-1.74%	21.08%	-5.77%	-	-
Horiz. %	129.52%	111.07%	108.42%	112.11%	114.10%	94.23%	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	11.27	13.41	12.94	13.80	12.37	12.29	13.13	-9.65%
YoY %	-15.96%	3.63%	-6.23%	11.56%	0.65%	-6.40%	-	-
Horiz. %	85.83%	102.13%	98.55%	105.10%	94.21%	93.60%	100.00%	-
P/EPS	108.55	151.38	126.79	134.82	140.00	120.83	157.89	-22.05%
YoY %	-28.29%	19.39%	-5.96%	-3.70%	15.87%	-23.47%	-	-
Horiz. %	68.75%	95.88%	80.30%	85.39%	88.67%	76.53%	100.00%	-
EY	0.92	0.66	0.79	0.74	0.71	0.83	0.63	28.62%
YoY %	39.39%	-16.46%	6.76%	4.23%	-14.46%	31.75%	-	-
Horiz. %	146.03%	104.76%	125.40%	117.46%	112.70%	131.75%	100.00%	-
DY	1.46	0.68	0.67	0.68	1.02	0.69	0.67	67.84%
YoY %	114.71%	1.49%	-1.47%	-33.33%	47.83%	2.99%	-	-
Horiz. %	217.91%	101.49%	100.00%	101.49%	152.24%	102.99%	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	12.31	13.53	13.01	14.67	13.47	12.08	12.96	-3.36%
YoY %	-9.02%	4.00%	-11.32%	8.91%	11.51%	-6.79%	-	-
Horiz. %	94.98%	104.40%	100.39%	113.19%	103.94%	93.21%	100.00%	-
P/EPS	118.59	152.75	127.55	143.32	152.38	118.75	155.79	-16.58%
YoY %	-22.36%	19.76%	-11.00%	-5.95%	28.32%	-23.78%	-	-
Horiz. %	76.12%	98.05%	81.87%	92.00%	97.81%	76.22%	100.00%	-
EY	0.84	0.65	0.78	0.70	0.66	0.84	0.64	19.81%
YoY %	29.23%	-16.67%	11.43%	6.06%	-21.43%	31.25%	-	-
Horiz. %	131.25%	101.56%	121.88%	109.38%	103.12%	131.25%	100.00%	-
DY	1.33	0.68	0.67	0.64	0.94	0.70	0.68	56.20%
YoY %	95.59%	1.49%	4.69%	-31.91%	34.29%	2.94%	-	-
Horiz. %	195.59%	100.00%	98.53%	94.12%	138.24%	102.94%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:55:00

EMA 5

5 Mins

BUY

2024-05-06 16:50:00

ADX

10 Mins

BUY

2024-05-06 16:20:00

EMA 5

10 Mins

SELL

2024-05-06 16:20:00

EMA 5

5 Mins

SELL

2024-05-06 16:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

MYEG

MY E.G. SERVICES BHD

208

SNS

SNS NETWORK TECHNOLOGY BERHAD

199

YTL

YTL CORPORATION BHD

187

PBBANK

PUBLIC BANK BHD

174

DNEX

DAGANG NEXCHANGE BERHAD

166

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

ORIENT

6.97

-0.18

1,220,900

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More