[ASTRO] QoQ 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- -17.62%

YoY- -8.33%

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
Quarter Result
Revenue	1,369,045	1,330,088	1,348,230	1,280,206	1,349,153	1,253,855	1,260,150	5.69%
YoY %	2.93%	-1.35%	5.31%	-5.11%	7.60%	-0.50%	-	-
Horiz. %	108.64%	105.55%	106.99%	101.59%	107.06%	99.50%	100.00%	-
PBT	184,246	230,422	201,822	154,706	196,074	168,284	127,160	28.13%
YoY %	-20.04%	14.17%	30.46%	-21.10%	16.51%	32.34%	-	-
Horiz. %	144.89%	181.21%	158.72%	121.66%	154.19%	132.34%	100.00%	-
Tax	-49,231	-63,692	-64,050	-44,172	-59,630	-39,287	-15,293	118.48%
YoY %	22.70%	0.56%	-45.00%	25.92%	-51.78%	-156.90%	-	-
Horiz. %	321.92%	416.48%	418.82%	288.84%	389.92%	256.90%	100.00%	-
NP	135,015	166,730	137,772	110,534	136,444	128,997	111,867	13.39%
YoY %	-19.02%	21.02%	24.64%	-18.99%	5.77%	15.31%	-	-
Horiz. %	120.69%	149.04%	123.16%	98.81%	121.97%	115.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,235	168,304	139,971	113,409	137,659	128,332	111,386	14.97%
YoY %	-18.46%	20.24%	23.42%	-17.62%	7.27%	15.21%	-	-
Horiz. %	123.21%	151.10%	125.66%	101.82%	123.59%	115.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.72%	27.64%	31.74%	28.55%	30.41%	23.35%	12.03%	-
YoY %	-3.33%	-12.92%	11.17%	-6.12%	30.24%	94.10%	-	-
Horiz. %	222.11%	229.76%	263.84%	237.32%	252.78%	194.10%	100.00%	-
Total Cost	1,234,030	1,163,358	1,210,458	1,169,672	1,212,709	1,124,858	1,148,283	4.93%
YoY %	6.07%	-3.89%	3.49%	-3.55%	7.81%	-2.04%	-	-
Horiz. %	107.47%	101.31%	105.41%	101.86%	105.61%	97.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	648,747	711,774	714,424	612,824	597,907	618,279	629,584	2.02%
YoY %	-8.85%	-0.37%	16.58%	2.49%	-3.29%	-1.80%	-	-
Horiz. %	103.04%	113.05%	113.48%	97.34%	94.97%	98.20%	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	142,953	143,292	221,143	117,050	116,880	116,901	159,120	-6.91%
YoY %	-0.24%	-35.20%	88.93%	0.15%	-0.02%	-26.53%	-	-
Horiz. %	89.84%	90.05%	138.98%	73.56%	73.45%	73.47%	100.00%	-
Div Payout %	104.17%	85.14%	157.99%	103.21%	84.91%	91.09%	142.85%	-
YoY %	22.35%	-46.11%	53.08%	21.55%	-6.78%	-36.23%	-	-
Horiz. %	72.92%	59.60%	110.60%	72.25%	59.44%	63.77%	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	648,747	711,774	714,424	612,824	597,907	618,279	629,584	2.02%
YoY %	-8.85%	-0.37%	16.58%	2.49%	-3.29%	-1.80%	-	-
Horiz. %	103.04%	113.05%	113.48%	97.34%	94.97%	98.20%	100.00%	-
NOSH	5,198,295	5,210,650	5,203,382	5,202,247	5,194,679	5,195,627	5,304,000	-1.33%
YoY %	-0.24%	0.14%	0.02%	0.15%	-0.02%	-2.04%	-	-
Horiz. %	98.01%	98.24%	98.10%	98.08%	97.94%	97.96%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Ratio Analysis
NP Margin	9.86%	12.54%	10.22%	8.63%	10.11%	10.29%	8.88%	-
YoY %	-21.37%	22.70%	18.42%	-14.64%	-1.75%	15.88%	-	-
Horiz. %	111.04%	141.22%	115.09%	97.18%	113.85%	115.88%	100.00%	-
ROE	21.15%	23.65%	19.59%	18.51%	23.02%	20.76%	17.69%	-
YoY %	-10.57%	20.72%	5.83%	-19.59%	10.89%	17.35%	-	-
Horiz. %	119.56%	133.69%	110.74%	104.64%	130.13%	117.35%	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	26.34	25.53	25.91	24.61	25.97	24.13	23.76	7.13%
YoY %	3.17%	-1.47%	5.28%	-5.24%	7.63%	1.56%	-	-
Horiz. %	110.86%	107.45%	109.05%	103.58%	109.30%	101.56%	100.00%	-
EPS	2.64	3.23	2.69	2.18	2.65	2.47	2.14	15.06%
YoY %	-18.27%	20.07%	23.39%	-17.74%	7.29%	15.42%	-	-
Horiz. %	123.36%	150.93%	125.70%	101.87%	123.83%	115.42%	100.00%	-
DPS	2.75	2.75	4.25	2.25	2.25	2.25	3.00	-5.65%
YoY %	0.00%	-35.29%	88.89%	0.00%	0.00%	-25.00%	-	-
Horiz. %	91.67%	91.67%	141.67%	75.00%	75.00%	75.00%	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	26.23	25.49	25.83	24.53	25.85	24.02	24.15	5.67%
YoY %	2.90%	-1.32%	5.30%	-5.11%	7.62%	-0.54%	-	-
Horiz. %	108.61%	105.55%	106.96%	101.57%	107.04%	99.46%	100.00%	-
EPS	2.63	3.22	2.68	2.17	2.64	2.46	2.13	15.13%
YoY %	-18.32%	20.15%	23.50%	-17.80%	7.32%	15.49%	-	-
Horiz. %	123.47%	151.17%	125.82%	101.88%	123.94%	115.49%	100.00%	-
DPS	2.74	2.75	4.24	2.24	2.24	2.24	3.05	-6.91%
YoY %	-0.36%	-35.14%	89.29%	0.00%	0.00%	-26.56%	-	-
Horiz. %	89.84%	90.16%	139.02%	73.44%	73.44%	73.44%	100.00%	-
NAPS	0.1243	0.1364	0.1369	0.1174	0.1146	0.1185	0.1206	2.04%
YoY %	-8.87%	-0.37%	16.61%	2.44%	-3.29%	-1.74%	-	-
Horiz. %	103.07%	113.10%	113.52%	97.35%	95.02%	98.26%	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	11.66	12.30	11.27	13.41	12.94	13.80	12.37	-3.87%
YoY %	-5.20%	9.14%	-15.96%	3.63%	-6.23%	11.56%	-	-
Horiz. %	94.26%	99.43%	91.11%	108.41%	104.61%	111.56%	100.00%	-
P/EPS	116.29	97.21	108.55	151.38	126.79	134.82	140.00	-11.66%
YoY %	19.63%	-10.45%	-28.29%	19.39%	-5.96%	-3.70%	-	-
Horiz. %	83.06%	69.44%	77.54%	108.13%	90.56%	96.30%	100.00%	-
EY	0.86	1.03	0.92	0.66	0.79	0.74	0.71	13.66%
YoY %	-16.50%	11.96%	39.39%	-16.46%	6.76%	4.23%	-	-
Horiz. %	121.13%	145.07%	129.58%	92.96%	111.27%	104.23%	100.00%	-
DY	0.90	0.88	1.46	0.68	0.67	0.68	1.02	-8.02%
YoY %	2.27%	-39.73%	114.71%	1.49%	-1.47%	-33.33%	-	-
Horiz. %	88.24%	86.27%	143.14%	66.67%	65.69%	66.67%	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	11.35	11.79	12.31	13.53	13.01	14.67	13.47	-10.81%
YoY %	-3.73%	-4.22%	-9.02%	4.00%	-11.32%	8.91%	-	-
Horiz. %	84.26%	87.53%	91.39%	100.45%	96.59%	108.91%	100.00%	-
P/EPS	113.26	93.19	118.59	152.75	127.55	143.32	152.38	-17.99%
YoY %	21.54%	-21.42%	-22.36%	19.76%	-11.00%	-5.95%	-	-
Horiz. %	74.33%	61.16%	77.83%	100.24%	83.71%	94.05%	100.00%	-
EY	0.88	1.07	0.84	0.65	0.78	0.70	0.66	21.20%
YoY %	-17.76%	27.38%	29.23%	-16.67%	11.43%	6.06%	-	-
Horiz. %	133.33%	162.12%	127.27%	98.48%	118.18%	106.06%	100.00%	-
DY	0.92	0.91	1.33	0.68	0.67	0.64	0.94	-1.42%
YoY %	1.10%	-31.58%	95.59%	1.49%	4.69%	-31.91%	-	-
Horiz. %	97.87%	96.81%	141.49%	72.34%	71.28%	68.09%	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