[ASTRO] QoQ TTM 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- 8.4%

YoY- 20.97%

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
TTM Result
Revenue	5,307,677	5,231,444	5,143,364	5,079,673	4,918,799	4,790,742	4,662,182	9.05%
YoY %	1.46%	1.71%	1.25%	3.27%	2.67%	2.76%	-	-
Horiz. %	113.85%	112.21%	110.32%	108.95%	105.50%	102.76%	100.00%	-
PBT	783,024	720,886	646,224	644,211	579,683	569,230	556,789	25.60%
YoY %	8.62%	11.55%	0.31%	11.13%	1.84%	2.23%	-	-
Horiz. %	140.63%	129.47%	116.06%	115.70%	104.11%	102.23%	100.00%	-
Tax	-231,544	-207,139	-158,382	-143,345	-116,733	-121,468	-137,544	41.64%
YoY %	-11.78%	-30.78%	-10.49%	-22.80%	3.90%	11.69%	-	-
Horiz. %	168.34%	150.60%	115.15%	104.22%	84.87%	88.31%	100.00%	-
NP	551,480	513,747	487,842	500,866	462,950	447,762	419,245	20.11%
YoY %	7.34%	5.31%	-2.60%	8.19%	3.39%	6.80%	-	-
Horiz. %	131.54%	122.54%	116.36%	119.47%	110.42%	106.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	559,343	519,371	490,786	501,089	462,263	448,067	419,839	21.14%
YoY %	7.70%	5.82%	-2.06%	8.40%	3.17%	6.72%	-	-
Horiz. %	133.23%	123.71%	116.90%	119.35%	110.10%	106.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.57%	28.73%	24.51%	22.25%	20.14%	21.34%	24.70%	-
YoY %	2.92%	17.22%	10.16%	10.48%	-5.62%	-13.60%	-	-
Horiz. %	119.72%	116.32%	99.23%	90.08%	81.54%	86.40%	100.00%	-
Total Cost	4,756,197	4,717,697	4,655,522	4,578,807	4,455,849	4,342,980	4,242,937	7.93%
YoY %	0.82%	1.34%	1.68%	2.76%	2.60%	2.36%	-	-
Horiz. %	112.10%	111.19%	109.72%	107.92%	105.02%	102.36%	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	598,367	571,976	509,952	495,995	483,149	470,008	440,822	22.66%
YoY %	4.61%	12.16%	2.81%	2.66%	2.80%	6.62%	-	-
Horiz. %	135.74%	129.75%	115.68%	112.52%	109.60%	106.62%	100.00%	-
Div Payout %	106.98%	110.13%	103.91%	98.98%	104.52%	104.90%	105.00%	-
YoY %	-2.86%	5.99%	4.98%	-5.30%	-0.36%	-0.10%	-	-
Horiz. %	101.89%	104.89%	98.96%	94.27%	99.54%	99.90%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
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	10.39%	9.82%	9.48%	9.86%	9.41%	9.35%	8.99%	-
YoY %	5.80%	3.59%	-3.85%	4.78%	0.64%	4.00%	-	-
Horiz. %	115.57%	109.23%	105.45%	109.68%	104.67%	104.00%	100.00%	-
ROE	78.58%	72.70%	80.09%	83.81%	74.77%	71.17%	80.80%	-
YoY %	8.09%	-9.23%	-4.44%	12.09%	5.06%	-11.92%	-	-
Horiz. %	97.25%	89.98%	99.12%	103.73%	92.54%	88.08%	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	101.86	100.54	98.87	97.79	94.67	90.32	90.45	8.26%
YoY %	1.31%	1.69%	1.10%	3.30%	4.82%	-0.14%	-	-
Horiz. %	112.61%	111.16%	109.31%	108.11%	104.67%	99.86%	100.00%	-
EPS	10.73	9.98	9.43	9.65	8.90	8.45	8.14	20.28%
YoY %	7.52%	5.83%	-2.28%	8.43%	5.33%	3.81%	-	-
Horiz. %	131.82%	122.60%	115.85%	118.55%	109.34%	103.81%	100.00%	-
DPS	11.50	11.00	9.75	9.55	9.30	8.86	8.50	22.39%
YoY %	4.55%	12.82%	2.09%	2.69%	4.97%	4.24%	-	-
Horiz. %	135.29%	129.41%	114.71%	112.35%	109.41%	104.24%	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	101.70	100.24	98.55	97.33	94.25	91.79	89.33	9.05%
YoY %	1.46%	1.71%	1.25%	3.27%	2.68%	2.75%	-	-
Horiz. %	113.85%	112.21%	110.32%	108.96%	105.51%	102.75%	100.00%	-
EPS	10.72	9.95	9.40	9.60	8.86	8.59	8.04	21.20%
YoY %	7.74%	5.85%	-2.08%	8.35%	3.14%	6.84%	-	-
Horiz. %	133.33%	123.76%	116.92%	119.40%	110.20%	106.84%	100.00%	-
DPS	11.47	10.96	9.77	9.50	9.26	9.01	8.45	22.66%
YoY %	4.65%	12.18%	2.84%	2.59%	2.77%	6.63%	-	-
Horiz. %	135.74%	129.70%	115.62%	112.43%	109.59%	106.63%	100.00%	-
NAPS	0.1364	0.1369	0.1174	0.1146	0.1185	0.1206	0.0996	23.39%
YoY %	-0.37%	16.61%	2.44%	-3.29%	-1.74%	21.08%	-	-
Horiz. %	136.95%	137.45%	117.87%	115.06%	118.98%	121.08%	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	3.08	2.90	3.34	3.44	3.52	3.25	3.21	-2.72%
YoY %	6.21%	-13.17%	-2.91%	-2.27%	8.31%	1.25%	-	-
Horiz. %	95.95%	90.34%	104.05%	107.17%	109.66%	101.25%	100.00%	-
P/EPS	29.25	29.25	34.98	34.83	37.43	34.80	35.61	-12.32%
YoY %	0.00%	-16.38%	0.43%	-6.95%	7.56%	-2.27%	-	-
Horiz. %	82.14%	82.14%	98.23%	97.81%	105.11%	97.73%	100.00%	-
EY	3.42	3.42	2.86	2.87	2.67	2.87	2.81	14.03%
YoY %	0.00%	19.58%	-0.35%	7.49%	-6.97%	2.14%	-	-
Horiz. %	121.71%	121.71%	101.78%	102.14%	95.02%	102.14%	100.00%	-
DY	3.66	3.77	2.95	2.84	2.79	3.01	2.93	16.03%
YoY %	-2.92%	27.80%	3.87%	1.79%	-7.31%	2.73%	-	-
Horiz. %	124.91%	128.67%	100.68%	96.93%	95.22%	102.73%	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	2.95	3.17	3.37	3.46	3.74	3.54	3.15	-4.29%
YoY %	-6.94%	-5.93%	-2.60%	-7.49%	5.65%	12.38%	-	-
Horiz. %	93.65%	100.63%	106.98%	109.84%	118.73%	112.38%	100.00%	-
P/EPS	28.04	31.96	35.30	35.04	39.79	37.88	34.99	-13.75%
YoY %	-12.27%	-9.46%	0.74%	-11.94%	5.04%	8.26%	-	-
Horiz. %	80.14%	91.34%	100.89%	100.14%	113.72%	108.26%	100.00%	-
EY	3.57	3.13	2.83	2.85	2.51	2.64	2.86	15.97%
YoY %	14.06%	10.60%	-0.70%	13.55%	-4.92%	-7.69%	-	-
Horiz. %	124.83%	109.44%	98.95%	99.65%	87.76%	92.31%	100.00%	-
DY	3.82	3.45	2.93	2.82	2.63	2.77	2.98	18.05%
YoY %	10.72%	17.75%	3.90%	7.22%	-5.05%	-7.05%	-	-
Horiz. %	128.19%	115.77%	98.32%	94.63%	88.26%	92.95%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos