[ASTRO] QoQ 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- 7.27%

YoY- 39.28%

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
Quarter Result
Revenue	1,330,088	1,348,230	1,280,206	1,349,153	1,253,855	1,260,150	1,216,515	6.14%
YoY %	-1.35%	5.31%	-5.11%	7.60%	-0.50%	3.59%	-	-
Horiz. %	109.34%	110.83%	105.24%	110.90%	103.07%	103.59%	100.00%	-
PBT	230,422	201,822	154,706	196,074	168,284	127,160	152,693	31.66%
YoY %	14.17%	30.46%	-21.10%	16.51%	32.34%	-16.72%	-	-
Horiz. %	150.91%	132.18%	101.32%	128.41%	110.21%	83.28%	100.00%	-
Tax	-63,692	-64,050	-44,172	-59,630	-39,287	-15,293	-29,135	68.68%
YoY %	0.56%	-45.00%	25.92%	-51.78%	-156.90%	47.51%	-	-
Horiz. %	218.61%	219.84%	151.61%	204.67%	134.84%	52.49%	100.00%	-
NP	166,730	137,772	110,534	136,444	128,997	111,867	123,558	22.18%
YoY %	21.02%	24.64%	-18.99%	5.77%	15.31%	-9.46%	-	-
Horiz. %	134.94%	111.50%	89.46%	110.43%	104.40%	90.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,304	139,971	113,409	137,659	128,332	111,386	123,712	22.84%
YoY %	20.24%	23.42%	-17.62%	7.27%	15.21%	-9.96%	-	-
Horiz. %	136.05%	113.14%	91.67%	111.27%	103.73%	90.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.64%	31.74%	28.55%	30.41%	23.35%	12.03%	19.08%	-
YoY %	-12.92%	11.17%	-6.12%	30.24%	94.10%	-36.95%	-	-
Horiz. %	144.86%	166.35%	149.63%	159.38%	122.38%	63.05%	100.00%	-
Total Cost	1,163,358	1,210,458	1,169,672	1,212,709	1,124,858	1,148,283	1,092,957	4.26%
YoY %	-3.89%	3.49%	-3.55%	7.81%	-2.04%	5.06%	-	-
Horiz. %	106.44%	110.75%	107.02%	110.96%	102.92%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	711,774	714,424	612,824	597,907	618,279	629,584	519,590	23.41%
YoY %	-0.37%	16.58%	2.49%	-3.29%	-1.80%	21.17%	-	-
Horiz. %	136.99%	137.50%	117.94%	115.07%	118.99%	121.17%	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	143,292	221,143	117,050	116,880	116,901	159,120	103,093	24.62%
YoY %	-35.20%	88.93%	0.15%	-0.02%	-26.53%	54.35%	-	-
Horiz. %	138.99%	214.51%	113.54%	113.37%	113.39%	154.35%	100.00%	-
Div Payout %	85.14%	157.99%	103.21%	84.91%	91.09%	142.85%	83.33%	-
YoY %	-46.11%	53.08%	21.55%	-6.78%	-36.23%	71.43%	-	-
Horiz. %	102.17%	189.60%	123.86%	101.90%	109.31%	171.43%	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	714,424	612,824	597,907	618,279	629,584	519,590	23.41%
YoY %	-0.37%	16.58%	2.49%	-3.29%	-1.80%	21.17%	-	-
Horiz. %	136.99%	137.50%	117.94%	115.07%	118.99%	121.17%	100.00%	-
NOSH	5,210,650	5,203,382	5,202,247	5,194,679	5,195,627	5,304,000	5,154,666	0.72%
YoY %	0.14%	0.02%	0.15%	-0.02%	-2.04%	2.90%	-	-
Horiz. %	101.09%	100.95%	100.92%	100.78%	100.79%	102.90%	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%	10.22%	8.63%	10.11%	10.29%	8.88%	10.16%	-
YoY %	22.70%	18.42%	-14.64%	-1.75%	15.88%	-12.60%	-	-
Horiz. %	123.43%	100.59%	84.94%	99.51%	101.28%	87.40%	100.00%	-
ROE	23.65%	19.59%	18.51%	23.02%	20.76%	17.69%	23.81%	-
YoY %	20.72%	5.83%	-19.59%	10.89%	17.35%	-25.70%	-	-
Horiz. %	99.33%	82.28%	77.74%	96.68%	87.19%	74.30%	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	25.53	25.91	24.61	25.97	24.13	23.76	23.60	5.39%
YoY %	-1.47%	5.28%	-5.24%	7.63%	1.56%	0.68%	-	-
Horiz. %	108.18%	109.79%	104.28%	110.04%	102.25%	100.68%	100.00%	-
EPS	3.23	2.69	2.18	2.65	2.47	2.14	2.40	21.96%
YoY %	20.07%	23.39%	-17.74%	7.29%	15.42%	-10.83%	-	-
Horiz. %	134.58%	112.08%	90.83%	110.42%	102.92%	89.17%	100.00%	-
DPS	2.75	4.25	2.25	2.25	2.25	3.00	2.00	23.72%
YoY %	-35.29%	88.89%	0.00%	0.00%	-25.00%	50.00%	-	-
Horiz. %	137.50%	212.50%	112.50%	112.50%	112.50%	150.00%	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	25.50	25.85	24.54	25.87	24.04	24.16	23.32	6.15%
YoY %	-1.35%	5.34%	-5.14%	7.61%	-0.50%	3.60%	-	-
Horiz. %	109.35%	110.85%	105.23%	110.93%	103.09%	103.60%	100.00%	-
EPS	3.23	2.68	2.17	2.64	2.46	2.14	2.37	22.99%
YoY %	20.52%	23.50%	-17.80%	7.32%	14.95%	-9.70%	-	-
Horiz. %	136.29%	113.08%	91.56%	111.39%	103.80%	90.30%	100.00%	-
DPS	2.75	4.24	2.24	2.24	2.24	3.05	1.98	24.55%
YoY %	-35.14%	89.29%	0.00%	0.00%	-26.56%	54.04%	-	-
Horiz. %	138.89%	214.14%	113.13%	113.13%	113.13%	154.04%	100.00%	-
NAPS	0.1365	0.137	0.1175	0.1146	0.1185	0.1207	0.0996	23.45%
YoY %	-0.36%	16.60%	2.53%	-3.29%	-1.82%	21.18%	-	-
Horiz. %	137.05%	137.55%	117.97%	115.06%	118.98%	121.18%	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	12.30	11.27	13.41	12.94	13.80	12.37	12.29	0.05%
YoY %	9.14%	-15.96%	3.63%	-6.23%	11.56%	0.65%	-	-
Horiz. %	100.08%	91.70%	109.11%	105.29%	112.29%	100.65%	100.00%	-
P/EPS	97.21	108.55	151.38	126.79	134.82	140.00	120.83	-13.53%
YoY %	-10.45%	-28.29%	19.39%	-5.96%	-3.70%	15.87%	-	-
Horiz. %	80.45%	89.84%	125.28%	104.93%	111.58%	115.87%	100.00%	-
EY	1.03	0.92	0.66	0.79	0.74	0.71	0.83	15.52%
YoY %	11.96%	39.39%	-16.46%	6.76%	4.23%	-14.46%	-	-
Horiz. %	124.10%	110.84%	79.52%	95.18%	89.16%	85.54%	100.00%	-
DY	0.88	1.46	0.68	0.67	0.68	1.02	0.69	17.65%
YoY %	-39.73%	114.71%	1.49%	-1.47%	-33.33%	47.83%	-	-
Horiz. %	127.54%	211.59%	98.55%	97.10%	98.55%	147.83%	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	11.79	12.31	13.53	13.01	14.67	13.47	12.08	-1.61%
YoY %	-4.22%	-9.02%	4.00%	-11.32%	8.91%	11.51%	-	-
Horiz. %	97.60%	101.90%	112.00%	107.70%	121.44%	111.51%	100.00%	-
P/EPS	93.19	118.59	152.75	127.55	143.32	152.38	118.75	-14.95%
YoY %	-21.42%	-22.36%	19.76%	-11.00%	-5.95%	28.32%	-	-
Horiz. %	78.48%	99.87%	128.63%	107.41%	120.69%	128.32%	100.00%	-
EY	1.07	0.84	0.65	0.78	0.70	0.66	0.84	17.56%
YoY %	27.38%	29.23%	-16.67%	11.43%	6.06%	-21.43%	-	-
Horiz. %	127.38%	100.00%	77.38%	92.86%	83.33%	78.57%	100.00%	-
DY	0.91	1.33	0.68	0.67	0.64	0.94	0.70	19.17%
YoY %	-31.58%	95.59%	1.49%	4.69%	-31.91%	34.29%	-	-
Horiz. %	130.00%	190.00%	97.14%	95.71%	91.43%	134.29%	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